{"text_format":"2","workbook":"xlsx","n_sheets":71,"sheets":["senseInfo","PMWS economic calculator","Epidemiological Model flow","Economic analysis for each pig","Calculation of farm level cost","Cost at National level","3-weekly batch model","Control measure entry","Investment appraisal","Cash flow analysis","Loss-expenditure frontier","Scenario analysis","1","3","2","5.1","5.2","5.3","1+3","1+2","1+4","1+5.1","1+5.2","1+5.3","4+3","4+2","4+5.1","4+5.2","4+5.3","3+2","3+5.1","3+5.2","3+5.3","2+5.1","2+5.2","2+5.3","1+3+4","1+4+2","1+4+5.1","1+4+5.2","1+4+5.3","1+3+2","1+3+5.1","1+3+5.2","1+3+5.3","1+2+5.1","1+2+5.2","1+2+5.3","4+3+2","4+3+5.1","4+3+5.2","4+3+5.3","4+2+5.1","4+2+5.2","4+2+5.3","1+4+3+2","1+4+3+5.1","1+4+3+5.2","1+4+3+5.3","1+4+2+5.1","1+4+2+5.2","1+4+2+5.3","4+3+2+5.1","4+3+2+5.2","4+3+2+5.3","1+3+2+5.3","1+4+3+2+5.1","1+4+3+2+5.2","1+4+3+2+5.3","1+3+2+5.1","1+3+2+5.2"],"not_rendered":{"charts":73,"images":6,"macros":0,"external_links":0,"defined_names":71,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"senseInfo","index":0,"n_rows":24,"n_cols":85,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
["selectionIndex","checkSelected","bookName","sheetName","cellAddress","rangeAddress","analysisString","minPercent","maxPercent","minValue","maxValue","baseValue","numIntervals","varyWhenStepping","isInput","groupCount","groupIndex","formulaIndex","ioIndex",{"$nulls":5},"intIndex","intervalMode","useCellBase","tableRange"]
[{"$nulls":4},{"$f":"'Calculation of farm level cost'!$B$24","v":-269.76975480287712},{"$nulls":13},230]
["senseTotal: ",11,"."]
["selectionIndex","checkSelected","bookName","sheetName","cellAddress","rangeAddress","analysisString","minPercent","maxPercent","minValue","maxValue","baseValue","numIntervals","varyWhenStepping","isInput","groupCount","groupIndex","formulaIndex","ioIndex",{"$nulls":5},"intIndex","intervalMode","useCellBase","tableRange"]
[1,true,0,"Epidemiological Model flow",{"$f":"'Epidemiological Model flow'!$F$10","v":0.37},"$F$10","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","0.370000000000434",7,true,true,1,0,1,0,"PPS","=RiskNormal(0.37, 0.05366, RiskTruncate(0, 1))","RiskNormal(0.37, 0.05366, RiskTruncate(0, 1))",1,46,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"0.333000004291534","0.345333337783813","0.357666671276093","0.370000004768372","0.382333338260651","0.39466667175293","0.407000005245209",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[2,true,0,"Epidemiological Model flow",{"$f":"'Epidemiological Model flow'!$J$28","v":0.31236999999999998},"$J$28","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","0.31237",7,true,true,1,0,1,1,"Post-weaning mortality (reg. coef.) / Value","=RiskNormal(0.31237, 0.020894)","RiskNormal(0.31237, 0.020894)",1,30,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"0.28113300204277","0.291545335451762","0.301957668860753","0.312370002269745","0.322782335678736","0.333194669087728","0.343607002496719",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[3,true,0,"Epidemiological Model flow",{"$f":"'Epidemiological Model flow'!$J$30","v":0.22442000000000001},"$J$30","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","0.22442",7,true,true,1,0,1,3,"PCV2 prevalence (reg. coef.) / Value","=RiskNormal(0.22442, 0.02401)","RiskNormal(0.22442, 0.02401)",1,29,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"0.201977996528149","0.209458663066228","0.216939329604308","0.224419996142387","0.231900662680467","0.239381329218547","0.246861995756626",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[4,true,0,"Epidemiological Model flow",{"$f":"'Epidemiological Model flow'!$B$29","v":16},"$B$29","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","16",7,true,true,1,0,1,2,"% ADG reduction in Subclinical","=RiskNormal(16, 6.66)","RiskNormal(16, 6.66)",1,21,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"14.4","14.9333333333333","15.4666666666667","16","16.5333333333333","17.0666666666667","17.6",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[5,true,0,"Epidemiological Model flow",{"$f":"'Epidemiological Model flow'!$B$35","v":60},"$B$34","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","60",7,true,false,1,0,1,0,"Days in feed PMWS-D","60",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"54","56","58","60","62","64","66",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[6,true,0,"Epidemiological Model flow",{"$f":"'Epidemiological Model flow'!$B$36","v":60},"$B$35","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","60",7,true,false,1,0,1,0,"Recover day of PMWS-S","60",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"54","56","58","60","62","64","66",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[7,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$5","v":1232},"$B$5","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","1232",7,true,false,1,0,1,0,"Feed consume per sow/year (kg)","1232",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"1108.8","1149.86666666667","1190.93333333333","1232","1273.06666666667","1314.13333333333","1355.2",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[8,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$6","v":162.87},"$B$6","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","162.87",7,true,false,1,0,1,0,"Sow feed price/tonne (£)","162.87",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"146.582995605469","152.011995442708","157.440995279948","162.869995117188","168.298994954427","173.727994791667","179.156994628906",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[9,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$14","v":4.5599999999999996},"$B$14","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","4.56",7,true,false,1,0,1,0,"Average number of parities","4.56",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"4.10399994850159","4.25599994659424","4.40799994468689","4.55999994277954","4.71199994087219","4.86399993896484","5.0159999370575",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[10,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$21","v":225.85},"$B$21","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","225.85",7,true,false,1,0,1,0,"Feed consume/pig","225.85",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"203.265005493164","210.793339029948","218.321672566732","225.850006103516","233.378339640299","240.906673177083","248.435006713867",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[11,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$22","v":202.55},"$B$22","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","202.55",7,true,false,1,0,1,0,"Feed price/tonne (£)","202.55",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"182.295002746582","189.046669514974","195.798336283366","202.550003051758","209.30166982015","216.053336588542","222.805003356934",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[12,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$13","v":157.62},"Economic analysis for each pig'!$B$13","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","157.62",7,true,false,1,0,1,0,"Cost of replacing a gilt","157.62",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"141.857995605469","147.111995442708","152.365995279948","157.619995117188","162.873994954427","168.127994791667","173.381994628906",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[13,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$14","v":4.5599999999999996},"Economic analysis for each pig'!$B$14","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","4.56",7,true,false,1,0,1,0,"Average number of parities","4.56",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"4.10399994850159","4.25599994659424","4.40799994468689","4.55999994277954","4.71199994087219","4.86399993896484","5.0159999370575",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[14,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$21","v":225.85},"Economic analysis for each pig'!$B$21","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","225.85",7,true,false,1,0,1,0,"Feed consume/pig","225.85",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"203.265005493164","210.793339029948","218.321672566732","225.850006103516","233.378339640299","240.906673177083","248.435006713867",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[15,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$22","v":202.55},"Economic analysis for each pig'!$B$22","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","202.55",7,true,false,1,0,1,0,"Feed price/tonne (£)","202.55",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"182.295002746582","189.046669514974","195.798336283366","202.550003051758","209.30166982015","216.053336588542","222.805003356934",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[16,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$31","v":1.87},"Economic analysis for each pig'!$B$31","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","1.87",7,true,false,1,0,1,0,"Veterinary cost/pig (£)","1.87",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"1.68300000429153","1.74533333778381","1.80766667127609","1.87000000476837","1.93233333826065","1.99466667175293","2.05700000524521",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[17,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},"Economic analysis for each pig'!$B$32","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","2.34",7,true,false,1,0,1,0,"Transport cost/pig (£)","2.34",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"2.10599992275238","2.18399991989136","2.26199991703033","2.33999991416931","2.41799991130829","2.49599990844727","2.57399990558624",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[18,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$33","v":2.12},"Economic analysis for each pig'!$B$33","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","2.12",7,true,false,1,0,1,0,"Electricity and gas cost/pig (£)","2.12",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"1.90799989700317","1.97866655985514","2.04933322270711","2.11999988555908","2.19066654841105","2.26133321126302","2.33199987411499",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[19,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$34","v":0.6},"Economic analysis for each pig'!$B$34","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","0.6",7,true,false,1,0,1,0,"Water cost/pig (£)","0.6",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"0.540000021457672","0.560000022252401","0.580000023047129","0.600000023841858","0.620000024636586","0.640000025431315","0.660000026226044",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]
[20,true,0,"Economic analysis for each pig",{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},"Economic analysis for each pig'!$B$36","Base + Percent: -10.00% to 10.00%","-10.00%","10.00%","","","2.9",7,true,false,1,0,1,0,"Miscellaneous/pig (£)","2.9",null,0,0,0,1,true,null,"-0.1","-6.66666666666667E-02","-3.33333333333333E-02","0","3.33333333333333E-02","6.66666666666667E-02","0.1",{"$nulls":18},"2.61000008583069","2.70666675567627","2.80333342552185","2.90000009536743","2.99666676521301","3.09333343505859","3.19000010490417",{"$nulls":18},"Base -10.00%","Base -6.67%","Base -3.33%","Base +0.00%","Base +3.33%","Base +6.67%","Base +10.00%"]

{"sheet":"PMWS economic calculator","index":1,"n_rows":324,"n_cols":6,"rows_kept":281,"cut":true,"hidden":false,"merged":[[316,0,316,7],[318,0,318,10],[30,3,31,9],[321,0,321,4],[28,5,28,9],[166,0,166,3],[125,1,126,1],[125,3,126,3],[164,3,164,7],[161,2,161,5],[158,2,158,5],[157,2,157,6],[159,2,159,6],[160,2,160,6]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[]
[]
["PMWS calculator to assess how much the disease cost to your farm and what are the most cost-efficient strategies for your farm."]
[]
["This calculator is divided in three steps:"]
["Step 1 : Estimate how severely are you affected by the disease (PMWS severity calculator)"]
["Step 2: Estimate the cost of PMWS and PCV2 subclinical infection (PCV2SI) to your farm"]
["Step 3: Estimate the most-cost efficient strategy"]
[]
[]
["Step 1: Estimation of Post-weaning Multi-systemic Wasting Syndrome (PMWS) severity in your farm"]
[]
["Please answer the following 9 questions (all questions require an estimate, otherwise the calculation cannot be carried out)"]
[]
[null,"Not affected             (no cases present)","Slightly affected (Few cases present and no increase in mortality)","Moderately affected (cases observed regularly)","Highly affected (High number of cases and increased mortality)","PMWS ordinal score"]
["1. Put an x in the column which best describes the level of PMWS in your weaners (pigs aged between weaning and 10 weeks) ",null,null,null,"x",{"$f":"IF(B18=\"x\",0,IF(C18=\"x\",1,IF(D18=\"x\",2,IF(E18=\"x\",3,0))))","v":3}]
["2. Put an x in the column which best describes the level of PMWS in your growers (pigs aged between 11 and 14 weeks) ",null,null,"x",null,{"$f":"IF(B19=\"x\",0,IF(C19=\"x\",1,IF(D19=\"x\",2,IF(E19=\"x\",3,0))))","v":2}]
["3. Put an x in the column which best describes the level of PMWS in your finishers (pigs aged 15 weeks or older)",null,"x",null,null,1]
[]
[null,"Provide estimation of number of animals out of 100"]
["4. From 100 weaners (pigs aged between weaning and 10 weeks) produced in your farms, how many are affected by PMWS? ",15]
["5. From 100 growers (pigs aged between 11 to 14 weeks) produced in your farms, how many are affected by PMWS? ",5]
["6. From 100 finishers (pigs aged 15 weeks or older) produced in your farms, how many are affected by PMWS? ",5]
[]
[null,"Give percentage"]
["7. Provide an estimate of the overall post-weaning mortality in your farm",10]
["8. Provide an estimation on the percentage of pigs (excluding gilts and sows) in your farm infected with Porcine Circovirus type 2 (PCV2)",70,null,"Don't know? Use the folloing prediction =",{"$f":"(0.2975673*EXP(0.0146702*B28*B43))*100","v":39.454232734968144},"Important note: This is an estimation of the likely value provided that PCV2 is present and is the cause of wasting in your farm"]
[]
[null,"Number of weeks",null,"*This parameter is only relevant to standarize the post-weaning mortality in the farm to a 22 weeks production cycle. For example, if your mortality is 7%  and you send your pigs to slaughter at an average age of 25 weeks, then the standarize mortality for a 22 weeks period will be 6.16%."]
["9. What is the average age of your pigs at slaughter (in weeks)*",24]
[]
["Standarization of morbidity variables"]
["Qualitative Weaner morbidity",{"$f":"(F18-0.6833333)/0.7776644","v":2.9790057253488778}]
["Qualitative Grower morbidity",{"$f":"(F19-0.9416667)/0.8628255","v":1.2265901969749389}]
["Qualitative Finisher morbidity",{"$f":"(F20-0.7916667)/0.7435531","v":0.28018617634705584}]
["Quantitative Weaner morbidity",{"$f":"(B23-2.448167)/5.104028","v":2.4592014385501022}]
["Quantitative Grower morbidity",{"$f":"(B24-2.93085)/5.596765","v":0.36970464187794194}]
["Quantitative Finisher morbidity",{"$f":"(B25-1.76185)/3.182297","v":1.0175511588013313}]
[]
["Estimation of Morbdity Factor 1",{"$f":"LN((B35*0.22655)+(B38*0.27117)+(B36*0.32128)+(B39*0.30782)+(B37*0.10466)+(B40*0.079785)+3)","v":1.6014352537968544}]
["MF1 standarized",{"$f":"(B42-1.056226)/0.2835422","v":1.9228504744509078}]
[]
["Standarization of Post-weaning mortality"]
[]
["Mortality adjusted for 22.33 week production cycle",{"$f":"(B28*22.33)/B32","v":9.3041666666666654}]
["Post-weaning mortality standarized",{"$f":"(B47-7.857083)/5.186543","v":0.27900735936570176}]
[]
["Standarization of prevalence of PCV2 infection",{"$f":"((B29/100)-0.3425545)/0.2049283","v":1.7442466462660353}]
[]
["Your PMWS severity score is",{"$f":"LN((B43*0.6266)+(B48*0.5752)+(B50*0.5259)+3.48)*4.5","v":7.8812825781620592}]
[]
["Interpretation of the PMWS severity score:"]
[]
["If your PMWS severity score is <4","Non or Slightly affected by PMWS"]
["If your PMWS severity score between 4 and 6.5","Moderately affected by PMWS"]
["If your PMWS severity score is >6.5","Severely affected by PMWS"]
[]
[]
[]
["Graph severity"]
[]
["PMWS severity",{"$f":"B52","v":7.8812825781620592}]
{"$rows_empty":14}
["Step 2 : Calculation of cost of PMWS and PCV2 subclinical infection (PCV2SI) in your farm"]
[]
["Enter your farm production data"]
[null,"Enter value",null,"default value"]
["Days in feed (after weaning) that your healthy pigs remain in the farm until going to slaughter",140,null,140]
["Average weight of your pigs at weaning",8.1,null,8.1]
["Average weight of your pigs at slaughter",102.6,null,102.6]
["Average daily weight gain of your healthy pigs",{"$f":"(B85-B84)/B83","v":0.67500000000000004},null,"Calculated from above figure"]
["Feed consumption from weaning to slaughter of one healthy pig",225.85,null,225.85]
["Feed consumption per sow per year",1232,null,1232]
["Average Litters per sow per year",2.25,null,2.25]
["Average piglets born alive per sow per litter",11.2,null,11.2]
["Average preweaning mortality (as a proportion)",0.12720000000000001,null,0.12720000000000001]
["Price of buying a replacement gilt",{"$f":"'Economic analysis for each pig'!B13","v":157.62},null,157.62]
["Average number of working sows in your farm per year",250,null,100]
["Enter your economic data"]
["Average feed price per tonne of feed given to your growers",202.55,null,202.55]
["Average price per tonne of your sow feed",162.87,null,162.87]
["Veterinary cost per pig produced",1.87,null,1.87]
["Electricity and gas cost per pig produced",2.12,null,2.12]
["Water cost per pig produced",0.6,null,0.6]
["Straw and bedding cost per pig produced",0.43,null,0.43]
["Inspection, Levy and Insurance cost per pig produced",2.9,null,2.9]
["Transport cost per pig produced",2.34,null,2.34]
["Carcass disposal cost per grower pig dead on the farm",6,null,6]
["Labour cost per pig produced",10.84,null,10.84]
["Building cost per pig produced",3.47,null,3.47]
["Equipment cost per pig produced",3.51,null,3.51]
["Any other fix cost per pig produced",2.68,null,2.68]
["Price per deadweight kilogram of pig meat",1.39,null,1.39]
[]
[]
["The cost of PMWS and PCV2SI per sow per year ",{"$f":"'Calculation of farm level cost'!B24*-1","v":269.76975480287712}]
[]
["The cost of PMWS and PCV2SI per year in your farm ",{"$f":"B111*B93","v":67442.438700719285}]
{"$rows_empty":9}
["Step 3: Calculation of the most cost-effective measure for the control of PMWS in your farm"]
[]
["Enter your data on control measures"]
[null,"Enter value",null,"default value"]
["Control strategy: PCV2 Vaccination"]
[]
["Control strategy: Reduction of stocking density"]
["Percentage of weaners sold to reduce stocking density (%)",10,null,10]
[]
["Percentage increase in feed cost per pig (%)",5,null,5]
[]
["1. Requiring visitor to be pig at least 2 days pig free"]
["Cost of requiring visitor to be pig free per year",0,null,0]
["2. Creating proper isolated hospital pens"]
["Cost of hospital/sick pen per pig place",131.69999999999999,null,131.69999999999999]
["Cost of a dose of AI (including catheter)",6,null,6]
["Cost of purchasing a breeding boar",649.99,null,649.99]
["4. Cost of closing the farm to the entrance of gilts for 6 month"]
["Price per sow at slaughter",162.58000000000001,null,162.58000000000001]
["Price per normal gilt",{"$f":"B92","v":157.62},null,157.62]
["Price per gilt with 146 days of age",127.85,null,127.85]
[]
["Control strategy: Depopulation / Repopulation"]
["Cost of extra labour per sow (for the empty period)",33.57,null,33.57]
[]
[]
["Respond to the following question"]
["Do you think you have good biosecurity on your farm?",0,"What do we mean by good biosecurity? (1) requiring visitors to be pig free, (2) limited number of pigs coming onto the farm (for example not buying boars), (3) having proper hostpital pens that do not drain to other areas holding pigs"]
["Do you think you give enough diets to your pigs from weaning to finishing?",1,"Giving 3 or more different diets to your pigs from weaning to 14 weeks of age"]
["Do you have major pathogens persent in your farm?",0,"Such as Porcine Reproductive and respiratory syndrome, Enzootic pneumonia, Pleuropneumonia, etc…"]
["Do you have your breeding and finishing pigs in separate sites?",0]
[]
[]
["Results "]
["The most cost-efficient strategy is the one with the highest positive expected value. Negative values means that the strategy is not profitable. If a strategy does not have a bar in the chart, it means that this strategy is not applicable. The analysis is only done for farms with at least three PMWS risk factors. Therefore, if you have less than three risk factor the graph will appear empty."]
["Legend:"]
["Vac = PCV2 vaccination of piglets"]
[]
[]
["Scenario 1",{"$f":"IF(B161=1,IF(B160=1,IF(B158=1,IF(B159=1,1,0),0),0),0)","v":0}]
["Scenario 2",{"$f":"IF(B161=1,IF(B160=1,IF(B158=1,IF(B159=0,1,0),0),0),0)","v":0}]
["Scenario 4",{"$f":"IF(B161=1,IF(B160=1,IF(B158=0,IF(B159=0,1,0),0),0),0)","v":0}]
["Scenario 5",{"$f":"IF(B161=1,IF(B160=0,IF(B158=1,IF(B159=0,1,0),0),0),0)","v":0}]
["Scenario 7",{"$f":"IF(B161=1,IF(B160=0,IF(B158=0,IF(B159=0,1,0),0),0),0)","v":0}]
["Scenario 8",{"$f":"IF(B161=0,IF(B160=1,IF(B158=1,IF(B159=0,1,0),0),0),0)","v":0}]
["Scenario 9",{"$f":"IF(B161=0,IF(B160=1,IF(B158=0,IF(B159=1,1,0),0),0),0)","v":1}]
["Scenario 10",{"$f":"IF(B161=0,IF(B160=1,IF(B158=0,IF(B159=0,1,0),0),0),0)","v":0}]
["scenario needed 1",{"$f":"IF(B174=1,1,IF(B175=1,2,IF(B176=1,3,IF(B177=1,4,IF(B178=1,5,0)))))","v":0}]
["scenario needed 2",{"$f":"IF(B178=1,5,IF(B179=1,6,IF(B180=1,7,IF(B181=1,8,IF(B182=1,9,IF(B183=1,10,IF(B184=1,11,0)))))))","v":9}]
[]
[]
["Vac.1",{"$f":"IF(B187=1,'Scenario analysis'!$U$131,IF(B187=2,'Scenario analysis'!U146,IF(B187=3,'Scenario analysis'!U174,IF(B187=4,'Scenario analysis'!U192,0))))","v":0}]
["Vac.2",{"$f":"IF(B187=5,'Scenario analysis'!U230,IF(B187=6,'Scenario analysis'!U245,IF(B187=7,'Scenario analysis'!U253,IF(B187=8,'Scenario analysis'!U271,IF(B187=9,'Scenario analysis'!U278,IF(B187=10,'Scenario analysis'!U284,IF(B187=11,'Scenario analysis'!T298,0)))))))","v":157463.0802621076}]
["Stock.2",{"$f":"IF(B187=5,0,IF(B187=6,0,IF(B187=7,0,IF(B187=8,'Scenario analysis'!U273,IF(B187=9,'Scenario analysis'!U279,IF(B187=10,'Scenario analysis'!U286,IF(B187=11,0,0)))))))","v":55420.657555366393}]
["Diet.1",{"$f":"IF(B187=1,0,IF(B187=2,'Scenario analysis'!U147,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U193,0))))","v":0}]
["DPRP1.1",{"$f":"IF(B187=1,'Scenario analysis'!U133,IF(B187=2,'Scenario analysis'!U149,IF(B187=3,0,IF(B187=4,0,0))))","v":0}]
["DPRP1.2",{"$f":"IF(B187=5,'Scenario analysis'!U232,IF(B187=6,0,IF(B187=7,0,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["DPRP2.1",{"$f":"IF(B187=1,'Scenario analysis'!U134,IF(B187=2,'Scenario analysis'!U150,IF(B187=3,0,IF(B187=4,0,0))))","v":0}]
["DPRP2.2",{"$f":"IF(B187=5,'Scenario analysis'!U233,IF(B187=6,0,IF(B187=7,0,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["Vac+bios.2",{"$f":"IF(B187=5,0,IF(B187=6,'Scenario analysis'!U246,IF(B187=7,'Scenario analysis'!U255,IF(B187=8,0,IF(B187=9,'Scenario analysis'!U280,IF(B187=10,'Scenario analysis'!U287,IF(B187=11,'Scenario analysis'!U300,0)))))))","v":160344.47250837198}]
["Vac + Diets.1",{"$f":"IF(B187=1,0,IF(B187=2,'Scenario analysis'!U152,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U196,0))))","v":0}]
["Vac + stock.1",{"$f":"IF(B187=1,'Scenario analysis'!U136,IF(B187=2,'Scenario analysis'!U153,IF(B187=3,'Scenario analysis'!U177,IF(B187=4,'Scenario analysis'!U197,0))))","v":0}]
["Vac + stock.2",{"$f":"IF(B187=5,0,IF(B187=6,0,IF(B187=7,0,IF(B187=8,'Scenario analysis'!U275,IF(B187=9,'Scenario analysis'!U281,IF(B187=10,'Scenario analysis'!U289,IF(B187=11,0,0)))))))","v":98496.66279044644}]
["Vac + DPRP1.1",{"$f":"IF(B187=1,'Scenario analysis'!U137,IF(B187=2,'Scenario analysis'!C154,IF(B187=3,0,IF(B187=4,0,0))))","v":0}]
["Vac + DPRP1.2",{"$f":"IF(B187=5,'Scenario analysis'!U236,IF(B187=6,0,IF(B187=7,0,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["Vac+DPRP2.2",{"$f":"IF(B187=5,'Scenario analysis'!U237,IF(B187=6,0,IF(B187=7,0,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["Bios+diet.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U198,0))))","v":0}]
["Bios+stock.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,'Scenario analysis'!U178,IF(B187=4,'Scenario analysis'!U199,0))))","v":0}]
["Bios+stock.2",{"$f":"IF(B187=5,0,IF(B187=6,0,IF(B187=7,0,IF(B187=8,0,IF(B187=9,'Scenario analysis'!U282,IF(B187=10,'Scenario analysis'!U291,IF(B187=11,0,0)))))))","v":104869.74721426034}]
["Bios+DPRP1.2",{"$f":"IF(B187=5,0,IF(B187=6,'Scenario analysis'!U247,IF(B187=7,'Scenario analysis'!U258,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["Bios+DPRP2.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,'Scenario analysis'!U180,IF(B187=4,'Scenario analysis'!U201,0))))","v":0}]
["Bios+DPRP2.2",{"$f":"IF(B187=5,0,IF(B187=6,'Scenario analysis'!U248,IF(B187=7,'Scenario analysis'!U259,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["Diets+stock.1",{"$f":"IF(B187=1,0,IF(B187=2,'Scenario analysis'!U157,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U203,0))))","v":0}]
["Diets + DPRP1.1",{"$f":"IF(B187=1,0,IF(B187=2,'Scenario analysis'!U158,IF(B187=3,0,IF(B187=4,0,0))))","v":0}]
["Diets + DPRP1.2",{"$f":"IF(B187=5,'Scenario analysis'!U239,IF(B187=6,0,IF(B187=7,0,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["Diets + DPRP2.2",{"$f":"IF(B187=5,'Scenario analysis'!U240,IF(B187=6,0,IF(B187=7,0,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["Stock + DPRP1.1",{"$f":"IF(B187=1,0,IF(B187=2,'Scenario analysis'!U161,IF(B187=3,0,IF(B187=4,0,0))))","v":0}]
["Stock + DPRP1.2",0]
["Stock+DPRP2.1",{"$f":"IF(B187=1,0,IF(B187=2,'Scenario analysis'!U162,IF(B187=3,0,IF(B187=4,0,0))))","v":0}]
["vac+bios+diets.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U204,0))))","v":0}]
["vac+bios+diets.2",{"$f":"IF(B187=5,0,IF(B187=6,0,IF(B187=7,'Scenario analysis'!U261,IF(B187=8,0,IF(B187=9,0,IF(B187=10,'Scenario analysis'!U293,IF(B187=11,'Scenario analysis'!U303,0)))))))","v":0}]
["vac+bios+stock.2",{"$f":"IF(B187=5,0,IF(B187=6,0,IF(B187=7,0,IF(B187=8,0,IF(B187=9,'Scenario analysis'!U283,IF(B187=10,'Scenario analysis'!U294,IF(B187=11,0,0)))))))","v":76304.337363372964}]
["vac+bios+DPRP1.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,'Scenario analysis'!U183,IF(B187=4,'Scenario analysis'!U206,0))))","v":0}]
["vac+bios+DPRP1.2",{"$f":"IF(B187=5,0,IF(B187=6,'Scenario analysis'!U250,IF(B187=7,0,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["vac+bios+DPRP2.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,'Scenario analysis'!U184,IF(B187=4,'Scenario analysis'!U207,0))))","v":0}]
["vac+diet+stock.1",{"$f":"IF(B187=1,0,IF(B187=2,'Scenario analysis'!U164,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U209,0))))","v":0}]
["vac+diet+stock.2",{"$f":"IF(B187=5,0,IF(B187=6,0,IF(B187=7,0,IF(B187=8,'Scenario analysis'!U277,IF(B187=9,0,IF(B187=10,'Scenario analysis'!U295,IF(B187=11,0,0)))))))","v":0}]
["vac+diet+DPRP1.2",{"$f":"IF(B187=5,'Scenario analysis'!U242,IF(B187=6,0,IF(B187=7,0,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["vac+diet+DPRP2.1",{"$f":"IF(B187=1,0,IF(B187=2,'Scenario analysis'!U166,IF(B187=3,0,IF(B187=4,0,0))))","v":0}]
["vac+diet+DPRP2.2",{"$f":"IF(B187=5,'Scenario analysis'!U243,IF(B187=6,0,IF(B187=7,0,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["vac+stcok+DPRP1.1",{"$f":"IF(B187=1,'Scenario analysis'!U143,IF(B187=2,0,IF(B187=3,0,IF(B187=4,0,0))))","v":0}]
["vac+stcok+DPRP2.1",{"$f":"IF(B187=1,'Scenario analysis'!U144,IF(B187=2,0,IF(B187=3,0,IF(B187=4,0,0))))","v":0}]
["vac+stcok+DPRP2.2",0]
["bios+diet+stock.2",{"$f":"IF(B187=5,0,IF(B187=6,0,IF(B187=7,0,IF(B187=8,0,IF(B187=9,0,IF(B187=10,'Scenario analysis'!U296,IF(B187=11,0,0)))))))","v":0}]
["bios+diet+DPRP.1.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U211,0))))","v":0}]
["bios+diet+DPRP1.2",0]
["bios+diet+DPRP.2.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U212,0))))","v":0}]
["bios+stock+DPRP1.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,'Scenario analysis'!U186,IF(B187=4,'Scenario analysis'!U214,0))))","v":0}]
["bios+stock+DPRP1.2",0]
["bios+stock+DPRP2.2",0]
["diet+stock+DPRP1.1",{"$f":"IF(B187=1,0,IF(B187=2,'Scenario analysis'!U168,IF(B187=3,0,IF(B187=4,0,0))))","v":0}]
["vac+diet+bio+stock.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U217,0))))","v":0}]
["vac+diet+bio+stock.2",{"$f":"IF(B187=5,0,IF(B187=6,0,IF(B187=7,0,IF(B187=8,0,IF(B187=9,0,IF(B187=10,'Scenario analysis'!U297,IF(B187=11,0,0)))))))","v":0}]
["vac+diet+bio+DPRP1.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U218,0))))","v":0}]
["vac+diet+bio+DPRP1.2",{"$f":"IF(B187=5,0,IF(B187=6,0,IF(B187=7,'Scenario analysis'!U268,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["vac+diet+bio+DPRP2.2",{"$f":"IF(B187=5,0,IF(B187=6,0,IF(B187=7,'Scenario analysis'!U269,IF(B187=8,0,IF(B187=9,0,IF(B187=10,0,IF(B187=11,0,0)))))))","v":0}]
["vac+stock+bio+DPRP1.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,'Scenario analysis'!U189,IF(B187=4,'Scenario analysis'!U221,0))))","v":0}]
["Vac+diet+stcok+DPRP1.1",{"$f":"IF(B187=1,0,IF(B187=2,'Scenario analysis'!U171,IF(B187=3,0,IF(B187=4,0,0))))","v":0}]
["Vac+diet+stcok+DPRP2.1",{"$f":"IF(B187=1,0,IF(B187=2,'Scenario analysis'!U172,IF(B187=3,0,IF(B187=4,0,0))))","v":0}]
["Bios + Diet + Stock + DPRP1.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U224,0))))","v":0}]
["Bios + Diet + Stock + DPRP1.2",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U225,0))))","v":0}]
["Vac + Bios + Diet + Stock + DPRP2.1",{"$f":"IF(B187=1,0,IF(B187=2,0,IF(B187=3,0,IF(B187=4,'Scenario analysis'!U228,0))))","v":0}]
[]
["Diet = increasing diet quality or increasing the number of diets to the grower pigs"]
["Stock = Reducing stocking density"]
["DPRP = Total Depopulation / Repopulation of the farm"]
[]
["Vac",{"$f":"IF(B190=0,IF(B191=0,0,B191),B190)","v":157463.0802621076}]
["Stock",{"$f":"IF(B192=0,IF(B193=0,0,B193),B192)","v":55420.657555366393}]
["DPRP",{"$f":"IF(B162=0,IF(B196=0,IF(B197=0,0,B197),B196),IF(B198=0,IF(B199=0,0,B199),B198))","v":0}]
["Vac + Bios ",{"$f":"IF(B200=0,IF(B201=0,0,B201),B200)","v":160344.47250837198}]
["Vac + Diets",{"$f":"IF(B202=0,IF(B203=0,0,B203),B202)","v":0}]
["Vac + Stock",{"$f":"IF(B204=0,IF(B205=0,0,B205),B204)","v":98496.66279044644}]
["Bios + Diet",{"$f":"IF(B210=0,IF(B211=0,0,B211),B210)","v":0}]
["Bios + Stock",{"$f":"IF(B212=0,IF(B213=0,0,B213),B212)","v":104869.74721426034}]
["Diet + Stock",{"$f":"IF(B218=0,IF(B219=0,0,B219),B218)","v":0}]
["Diet + DPRP",{"$f":"IF(B162=0,IF(B220=0,IF(B221=0,0,B221),B220),IF(B222=0,IF(B223=0,0,B223),B222))","v":0}]
["Vac + Bios + Diets",{"$f":"IF(B228=0,IF(B229=0,0,B229),B228)","v":0}]
["Vac + Bios + Stock",{"$f":"IF(B230=0,IF(B231=0,0,B231),B230)","v":76304.337363372964}]
["Vac + Bios + DPRP",{"$f":"IF(B162=0,IF(B232=0,IF(B233=0,0,B233),B232),IF(B234=0,IF(B235=0,0,B235),B234))","v":0}]
["Vac + Diet + Stock",{"$f":"IF(B236=0,IF(B237=0,0,B237),B236)","v":0}]
["Vac + Diet + DPRP",{"$f":"IF(B162=0,IF(B238=0,IF(B239=0,0,B239),B238),IF(B240=0,IF(B241=0,0,B241),B240))","v":0}]
["Vac + Stock + DPRP",{"$f":"IF(B162=0,IF(B242=0,IF(B242=0,0,B243),B242),IF(B244=0,IF(B245=0,0,B245),B244))","v":0}]
["Bios + Diet + Stock",{"$f":"IF(B246=0,IF(B247=0,0,B247),B246)","v":0}]
["Bios + Diet + DPRP",{"$f":"IF(B162=0,IF(B248=0,IF(B249=0,0,B249),B248),IF(B250=0,IF(B251=0,0,B251),B250))","v":0}]
["Bios + Stock + DPRP",{"$f":"IF(B162=0,IF(B252=0,IF(B253=0,0,B253),B252),IF(B254=0,IF(B255=0,0,B255),B254))","v":0}]
["Diet + Stock + DPRP",{"$f":"IF(B162=1,B257,B256)","v":0}]
["Vac + Bios + Diet + Stock",{"$f":"IF(B258=0,IF(B259=0,0,B259),B258)","v":0}]
["Vac + Bios + Diet + DPRP1",{"$f":"IF(B162=0,IF(B260=0,IF(B261=0,0,B261),B260),IF(B262=0,IF(B263=0,0,B263),B262))","v":0}]
["Vac + Bios + Stock + DPRP",{"$f":"IF(B162=1,B265,B264)","v":0}]
["Vac + Diet + Stock + DPRP",{"$f":"IF(B162=1,B267,B266)","v":0}]
["Bios + Diet + Stock + DPRP",{"$f":"IF(B162=1,B269,B268)","v":0}]
["Vac + Bios + Diet + Stock + DPRP",{"$f":"IF(B162=1,B271,B270)","v":0}]
{"$rows_empty":7}
["For further information on PMWS severity score, please read the following published article:"]
["Alarcon, P., et al., Assessment and quantification of post-weaning multi-systemicwasting syndrome severity at farm level. Preventive Veterinary Medicine (2011), 98 pp.19-28. \n"]
["Alarcon, P., et al., Farm level risk factors associated with severity of Post-weaning multi-systemic wasting syndrome. Preventive Veterinary Medicine (2011) 101, pp.182-191"]
["Alarcon, P., et al., Cost of PMWS and PCV2 subclinical infection in England: a economic model. Preventive Veterinary Medicine (2013) 110 (2), pp.88-102\n"]
["Alarcon, P., et al., Economic efficiency analysis of different strategies to control  PMWS and PCV2 subclinical infection in 3-weekly batch system farms. Preventive Veterinary Medicine (2013) 110 (2), pp.103-108"]
[]
["Please contact us if you have any questions on using this severity calculator or PMWS severity in general: palarcon@rvc.ac.uk"]
[]
["Funders organizations of this project:"]

{"sheet":"Epidemiological Model flow","index":2,"n_rows":1381,"n_cols":23,"rows_kept":281,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["PMWS Epidemiological MODEL"]
[]
["Input parameter (no equation or derived from another box)"]
["Value with distribution for the stochastic model"]
["Output value to assess variablility after simultaions"]
[]
["Parameters for the epidemiological model flow"]
[]
["PMWS severity",{"$f":"'PMWS economic calculator'!B52","v":7.8812825781620592},null,null,"Fix variables",null,"sd error"]
[{"$nulls":4},"PPS",0.37,5.3656000000000002E-2,"Proportion of non-PMWS PCV2 infected pigs that remain healthy"]
["Post-weaning mortality of H (X2)",{"$f":"IF(B17<$F$11,B17,$F$11)","v":3.0906886930745094},null,null,"Total post-weaning mortality at severity of 2.79",{"$f":"J36*EXP(F36*2.79)","v":3.0906886930745094}]
["Post-weaning mortality attributable to PMWS pigs (X3)",{"$f":"IF(B16=B22,B17-B11,IF(B13*B22+B11>B17,B17-B11,B13*B22))","v":5.638959090305411}]
["Fatality rate of PMWS pigs",{"$f":"$F$22*EXP($H$22*B22)","v":0.76459047176613126},null,{"$f":"IF(B22*B13+F11>B17,B17-F11,B22*B13)","v":5.638959090305411}]
["Real Fatality rate of PMWS pigs",{"$f":"B12/B22","v":0.76459047176613126}]
["Post-weaning mortality attributable to PCV2 subclinical pigs",{"$f":"IF(B17-B11-B12<0,0,B17-B11-B12)","v":6.431970023806727}]
["Percentage of PCV2 infected pigs",{"$f":"IF( $J$38*EXP($J$30*B9)*100>100,100,$J$38*EXP($J$30*B9)*100)","v":57.586563045774476}]
["Total post-weaning mortality",{"$f":" $J$36*EXP($J$28*B9)","v":15.161617807186648}]
["Mortality standarize",{"$f":"(B17-7.857083)/5.186543","v":1.4083629128663635}]
["PCV2 standardized",{"$f":"((B16/100)-0.3425545)/0.2049283","v":1.1385012731660038}]
["MF1 standardize",{"$f":"((EXP(B9/4.5))-B18*0.5752-B19*0.5259-3.48)/0.6266","v":1.3945328513097119}]
["MF1 ",{"$f":"(B20*0.2835422)+1.056226","v":1.4516349126326287}]
["Percentage of PMWS pigs",{"$f":" IF(B16< $J$39*EXP($F$39*B21),B16,$J$39*EXP($F$39*B21))","v":7.3751364927160967},null,null,"b0 FR",1.0136540000000001,"b1 FR",-3.8233400000000001E-2]
["Proportion of non-PMWS PCV2 infected pigs that remain healthy",{"$f":"$F$10","v":0.37}]
["Days in feed of H-S (t1)",{"$f":"'PMWS economic calculator'!B83","v":140}]
["Average weight of H-S at slaughter",{"$f":"'PMWS economic calculator'!B85","v":102.6},null,null,"Stochasticitie to include variablity in highly affected farms"]
["Average weight of H-S at weaning",{"$f":"'PMWS economic calculator'!B84","v":8.1}]
["Weight gain of H-S",{"$f":"B25-B26","v":94.5},null,null,null,"95% CI variation",null,null,"coef","Value"]
["ADG of H",{"$f":"B27/B24","v":0.67500000000000004},null,null,"Post-weaning mortality (reg. coef.)",{"$f":"F36-G36","v":4.4970599999999972E-2},null,null,{"$f":"F36","v":0.3123667},0.31236999999999998]
["% ADG reduction in Subclinical",16,null,null,"morbidity (b1mb)",{"$f":"F37-G37","v":9.0903299999999909E-2},null,null,{"$f":"F37","v":0.62534219999999996}]
["ADG of a PCV2 subclinical pig",{"$f":"B28*(1-(B29/100))","v":0.56700000000000006},null,null,"PCV2 prevalence (reg. coef.)",{"$f":"F38-G38","v":4.7596300000000008E-2},null,null,{"$f":"F38","v":0.22441520000000001},0.22442000000000001]
["Days in feed of a PCV2-S pig (T2)",{"$f":"B27/B30","v":166.66666666666666}]
["% ADG reduc PMWS",26]
["ADG of a PMWS pig",{"$f":"B28*(1-(B32/100))","v":0.4995},{"$nulls":12},"Including farm 421"]
["Days at death of a PCV2-D",60]
["Days in feed PMWS-D",60,null,null,null,"mean","low CI","high CI","sd error","bo","low bo","high bo","sd error",null,null,"mean","low CI","high CI","sd error","bo","low bo","high bo","sd error"]
["Recover day of PMWS-S",{"$f":"B35","v":60},null,null,"Mortality coef",0.3123667,0.26739610000000003,0.35733730000000002,2.2687499999999999E-2,{"$f":"1.292904","v":1.2929040000000001},0.87925089999999995,1.7065570000000001,0.2086866,null,"Mortality coef",0.3123667,0.26739610000000003,0.35733730000000002,2.2687499999999999E-2,1.2929040000000001,0.87925089999999995,1.7065570000000001,0.2086866]
["Weight at death of a PMWS-D (kg)",{"$f":"(B33*B35)+B26","v":38.07},null,null,"Morbidity",0.62534219999999996,0.53443890000000005,0.71624549999999998,4.5860400000000003E-2,7.1032200000000004E-2,1.5933900000000001E-2,0.12613060000000001,null,null,"Morbidity",0.62534219999999996,0.53443890000000005,0.71624549999999998,4.5860400000000003E-2,7.1032200000000004E-2,1.5933900000000001E-2,0.12613060000000001]
["Days in feed of a PMWS-S pig (T3)",{"$f":"((B27-(B33*B35))/B30)+B36","v":173.8095238095238},null,null,"PCV2 PCR",0.22441520000000001,0.1768189,0.27201150000000002,2.4012200000000001E-2,{"$f":"0.0982148","v":9.8214800000000005E-2},6.6865499999999994E-2,0.12956419999999999,1.5814999999999999E-2,null,"PCV2 PCR",0.22441520000000001,0.1768189,0.27201150000000002,2.4012200000000001E-2,9.8214800000000005E-2,6.6865499999999994E-2,0.12956419999999999,1.5814999999999999E-2]
[{"$nulls":4},"Grower/MF1",{"$f":"2.880221","v":2.8802210000000001},2.6114169999999999,3.1490260000000001,0.13561090000000001,{"$f":"0.1127125","v":0.11271249999999999},5.9673799999999999E-2,0.16575119999999999,2.6757E-2,null,"Grower/MF1",2.8802210000000001,2.6114169999999999,3.1490260000000001,0.13561090000000001,0.11271249999999999,5.9673799999999999E-2,0.16575119999999999]
[]
["Calculations of different actors"]
[]
["Number of PMWS-D",{"$f":"  B12","v":5.638959090305411}]
["Number of PMWS-S",{"$f":" IF(B14=B13,B22-B12,0)","v":1.7361774024106857}]
["Number of PCV2-D",{"$f":"B15","v":6.431970023806727}]
["Number of PCV2-S",{"$f":"IF((((B16-B22)*(1-B23))-B15)<0,0,(((B16-B22)*(1-B23))-B15))","v":25.201228704620053}]
["Number of H-D",{"$f":"B11","v":3.0906886930745094}]
["Number of H-S",{"$f":"  100-B43-B44-B45-B46-B47","v":57.900976085782617}]
[]
[]
[]
[]
["Dinamic graph (deterministic)"]
[]
["PMWS severity",0,0.5,1,1.5,2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["PMWS-D",{"$f":"B453","v":{"$error":"#NAME?"}},{"$f":"B493","v":{"$error":"#NAME?"}},{"$f":"B533","v":{"$error":"#NAME?"}},{"$f":"B572","v":{"$error":"#NAME?"}},{"$f":"B612","v":{"$error":"#NAME?"}},{"$f":"B652","v":{"$error":"#NAME?"}},{"$f":"B692","v":{"$error":"#NAME?"}},{"$f":"B732","v":{"$error":"#NAME?"}},{"$f":"B772","v":{"$error":"#NAME?"}},{"$f":"B812","v":{"$error":"#NAME?"}},{"$f":"B852","v":{"$error":"#NAME?"}},{"$f":"B892","v":{"$error":"#NAME?"}},{"$f":"B932","v":{"$error":"#NAME?"}},{"$f":"B972","v":{"$error":"#NAME?"}},{"$f":"B1012","v":{"$error":"#NAME?"}},{"$f":"B1052","v":{"$error":"#NAME?"}},{"$f":"B1093","v":{"$error":"#NAME?"}},{"$f":"B1134","v":{"$error":"#NAME?"}},{"$f":"B1174","v":{"$error":"#NAME?"}},{"$f":"B1214","v":{"$error":"#NAME?"}},{"$f":"B1253","v":{"$error":"#NAME?"}}]
["PMWS-S",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["PCV2-D",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["PCV2-S",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["H-D",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["H-S",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["overall mortality (%)",{"$f":"B453+B455+B457","v":{"$error":"#NAME?"}},{"$f":"B493+B495+B497","v":{"$error":"#NAME?"}},{"$f":"B533+B535+B537","v":{"$error":"#NAME?"}},{"$f":"B572+B574+B576","v":{"$error":"#NAME?"}},{"$f":"B612+B614+B616","v":{"$error":"#NAME?"}},{"$f":"B652+B654+B656","v":{"$error":"#NAME?"}},{"$f":"B692+B694+B696","v":{"$error":"#NAME?"}},{"$f":"B732+B734+B736","v":{"$error":"#NAME?"}},{"$f":"B772+B774+B776","v":{"$error":"#NAME?"}},{"$f":"B812+B814+B816","v":{"$error":"#NAME?"}},{"$f":"B852+B854+B856","v":{"$error":"#NAME?"}},{"$f":"B892+B894+B896","v":{"$error":"#NAME?"}},{"$f":"B932+B934+B936","v":{"$error":"#NAME?"}},{"$f":"B972+B974+B976","v":{"$error":"#NAME?"}},{"$f":"B1012+B1014+B1016","v":{"$error":"#NAME?"}},{"$f":"B1052+B1054+B1056","v":{"$error":"#NAME?"}},{"$f":"B1093+B1095+B1097","v":{"$error":"#NAME?"}},{"$f":"B1134+B1136+B1138","v":{"$error":"#NAME?"}},{"$f":"B1174+B1176+B1178","v":{"$error":"#NAME?"}},{"$f":"B1214+B1216+B1218","v":{"$error":"#NAME?"}},{"$f":"B1253+B1255+B1257","v":{"$error":"#NAME?"}}]
["overall PCV2 infected pigs (%)",{"$f":"B428","v":{"$error":"#NAME?"}},{"$f":"B468","v":{"$error":"#NAME?"}},{"$f":"B508","v":{"$error":"#NAME?"}},{"$f":"B547","v":{"$error":"#NAME?"}},{"$f":"B587","v":{"$error":"#NAME?"}},{"$f":"B627","v":{"$error":"#NAME?"}},{"$f":"B667","v":{"$error":"#NAME?"}},{"$f":"B707","v":{"$error":"#NAME?"}},{"$f":"B747","v":{"$error":"#NAME?"}},{"$f":"B787","v":{"$error":"#NAME?"}},{"$f":"B827","v":{"$error":"#NAME?"}},{"$f":"B867","v":{"$error":"#NAME?"}},{"$f":"B907","v":{"$error":"#NAME?"}},{"$f":"B947","v":{"$error":"#NAME?"}},{"$f":"B987","v":{"$error":"#NAME?"}},{"$f":"B1027","v":{"$error":"#NAME?"}},{"$f":"B1068","v":{"$error":"#NAME?"}},{"$f":"B1109","v":{"$error":"#NAME?"}},{"$f":"B1149","v":{"$error":"#NAME?"}},{"$f":"B1189","v":{"$error":"#NAME?"}},{"$f":"B1228","v":{"$error":"#NAME?"}}]
["overall PMWS cases (%)",{"$f":"B434","v":{"$error":"#NAME?"}},{"$f":"B474","v":{"$error":"#NAME?"}},{"$f":"B514","v":{"$error":"#NAME?"}},{"$f":"B553","v":{"$error":"#NAME?"}},{"$f":"B593","v":{"$error":"#NAME?"}},{"$f":"B633","v":{"$error":"#NAME?"}},{"$f":"B673","v":{"$error":"#NAME?"}},{"$f":"B713","v":{"$error":"#NAME?"}},{"$f":"B753","v":{"$error":"#NAME?"}},{"$f":"B793","v":{"$error":"#NAME?"}},{"$f":"B833","v":{"$error":"#NAME?"}},{"$f":"B873","v":{"$error":"#NAME?"}},{"$f":"B913","v":{"$error":"#NAME?"}},{"$f":"B953","v":{"$error":"#NAME?"}},{"$f":"B993","v":{"$error":"#NAME?"}},{"$f":"B1033","v":{"$error":"#NAME?"}},{"$f":"B1074","v":{"$error":"#NAME?"}},{"$f":"B1115","v":{"$error":"#NAME?"}},{"$f":"B1155","v":{"$error":"#NAME?"}},{"$f":"B1195","v":{"$error":"#NAME?"}},{"$f":"B1234","v":{"$error":"#NAME?"}}]
["Fatality rate",{"$f":"B425","v":{"$error":"#NAME?"}},{"$f":"B465","v":{"$error":"#NAME?"}},{"$f":"B505","v":{"$error":"#NAME?"}},{"$f":"B544","v":{"$error":"#NAME?"}},{"$f":"B584","v":{"$error":"#NAME?"}},{"$f":"B624","v":{"$error":"#NAME?"}},{"$f":"B664","v":{"$error":"#NAME?"}},{"$f":"B704","v":{"$error":"#NAME?"}},{"$f":"B744","v":{"$error":"#NAME?"}},{"$f":"B784","v":{"$error":"#NAME?"}},{"$f":"B824","v":{"$error":"#NAME?"}},{"$f":"B864","v":{"$error":"#NAME?"}},{"$f":"B904","v":{"$error":"#NAME?"}},{"$f":"B944","v":{"$error":"#NAME?"}},{"$f":"B984","v":{"$error":"#NAME?"}},{"$f":"B1024","v":{"$error":"#NAME?"}},{"$f":"B1065","v":{"$error":"#NAME?"}},{"$f":"B1106","v":{"$error":"#NAME?"}},{"$f":"B1146","v":{"$error":"#NAME?"}},{"$f":"B1186","v":{"$error":"#NAME?"}},{"$f":"B1225","v":{"$error":"#NAME?"}}]
["Real fatality rate",{"$f":"B426","v":{"$error":"#NAME?"}},{"$f":"B466","v":{"$error":"#NAME?"}},{"$f":"B506","v":{"$error":"#NAME?"}},{"$f":"B545","v":{"$error":"#NAME?"}},{"$f":"B585","v":{"$error":"#NAME?"}},{"$f":"B625","v":{"$error":"#NAME?"}},{"$f":"B665","v":{"$error":"#NAME?"}},{"$f":"B705","v":{"$error":"#NAME?"}},{"$f":"B745","v":{"$error":"#NAME?"}},{"$f":"B785","v":{"$error":"#NAME?"}},{"$f":"B825","v":{"$error":"#NAME?"}},{"$f":"B865","v":{"$error":"#NAME?"}},{"$f":"B905","v":{"$error":"#NAME?"}},{"$f":"B945","v":{"$error":"#NAME?"}},{"$f":"B985","v":{"$error":"#NAME?"}},{"$f":"B1025","v":{"$error":"#NAME?"}},{"$f":"B1066","v":{"$error":"#NAME?"}},{"$f":"B1107","v":{"$error":"#NAME?"}},{"$f":"B1147","v":{"$error":"#NAME?"}},{"$f":"B1187","v":{"$error":"#NAME?"}},{"$f":"B1226","v":{"$error":"#NAME?"}}]
{"$rows_empty":39}
["Stochastic model dinamic graph (all parametres constant except algorithm) "]
[]
["PMWS severity",0,"0.5","1","1.5","2","2.5","3","3.5","4","4.5",5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["PMWS-D low 90% CI",{"$f":"D199","v":0},{"$f":"D209","v":0},{"$f":"D219","v":0},{"$f":"D229","v":0},{"$f":"D239","v":0},{"$f":"D249","v":0},{"$f":"D259","v":0},{"$f":"D269","v":0.33015860000000002},{"$f":"D279","v":0.84028789999999998},{"$f":"D289","v":1.22742},{"$f":"D299","v":1.40977},{"$f":"D309","v":1.5828979999999999},{"$f":"D319","v":1.7741229999999999},{"$f":"D329","v":1.9788239999999999},{"$f":"D339","v":2.192742},{"$f":"D349","v":2.3869630000000002},{"$f":"D359","v":2.5682179999999999},{"$f":"D369","v":2.7993290000000002},{"$f":"D379","v":3.1084429999999998},{"$f":"D389","v":3.555364},{"$f":"D399","v":3.5824310000000001}]
["PMWS-D mean",{"$f":"C199","v":0},{"$f":"C209","v":0},{"$f":"C219","v":0},{"$f":"C229","v":0},{"$f":"C239","v":0},{"$f":"C249","v":2.7673020000000001E-3},{"$f":"C259","v":0.2303048},{"$f":"C269","v":0.75196940000000001},{"$f":"C279","v":1.190693},{"$f":"C289","v":1.5025550000000001},{"$f":"C299","v":1.8079050000000001},{"$f":"C309","v":2.1717019999999998},{"$f":"C319","v":2.6263100000000001},{"$f":"C329","v":3.1978810000000002},{"$f":"C339","v":3.907756},{"$f":"C349","v":4.763236},{"$f":"C359","v":5.7351359999999998},{"$f":"C369","v":6.692177},{"$f":"C379","v":7.476871},{"$f":"C389","v":8.3114019999999993},{"$f":"C399","v":9.5605659999999997}]
["PMWS-D high 90% CI",{"$f":"E199","v":0},{"$f":"E209","v":0},{"$f":"E219","v":0},{"$f":"E229","v":0},{"$f":"E239","v":0},{"$f":"E249","v":0},{"$f":"E259","v":0.56794489999999997},{"$f":"E269","v":1.091334},{"$f":"E279","v":1.39944},{"$f":"E289","v":1.752353},{"$f":"E299","v":2.195468},{"$f":"E309","v":2.7634020000000001},{"$f":"E319","v":3.5108809999999999},{"$f":"E329","v":4.4866289999999998},{"$f":"E339","v":5.7200470000000001},{"$f":"E349","v":7.1808360000000002},{"$f":"E359","v":8.7322830000000007},{"$f":"E369","v":9.6838090000000001},{"$f":"E379","v":9.7465510000000002},{"$f":"E389","v":15.00235},{"$f":"E399","v":22.044820000000001}]
["PMWS-S low 90% CI",{"$f":"D200","v":0},{"$f":"D210","v":0},{"$f":"D220","v":0},{"$f":"D230","v":0},{"$f":"D240","v":0},{"$f":"D250","v":0},{"$f":"D260","v":0},{"$f":"D270","v":0},{"$f":"D280","v":0},{"$f":"D290","v":0},{"$f":"D300","v":0},{"$f":"D310","v":0},{"$f":"D320","v":0},{"$f":"D330","v":5.9126810000000002E-2},{"$f":"D340","v":0.17547199999999999},{"$f":"D350","v":0.2140638},{"$f":"D360","v":0.25409670000000001},{"$f":"D370","v":0.31102849999999999},{"$f":"D380","v":0.39808680000000002},{"$f":"D390","v":0.54932320000000001},{"$f":"D400","v":0.74319539999999995}]
["PMWS-S mean",{"$f":"C200","v":0},{"$f":"C210","v":0},{"$f":"C220","v":0},{"$f":"C230","v":0},{"$f":"C240","v":0},{"$f":"C250","v":0},{"$f":"C260","v":2.3618890000000001E-5},{"$f":"C270","v":3.9080019999999998E-3},{"$f":"C280","v":2.6841739999999999E-2},{"$f":"C290","v":6.156209E-2},{"$f":"C300","v":0.10456849999999999},{"$f":"C310","v":0.16508300000000001},{"$f":"C320","v":0.26691959999999998},{"$f":"C330","v":0.4348921},{"$f":"C340","v":0.84831880000000004},{"$f":"C350","v":1.501674},{"$f":"C360","v":2.7343899999999999},{"$f":"C370","v":5.0870110000000004},{"$f":"C380","v":9.3273089999999996},{"$f":"C390","v":15.97343},{"$f":"C400","v":26.24117}]
["PMWS-S high 90% CI",{"$f":"E200","v":0},{"$f":"E210","v":0},{"$f":"E220","v":0},{"$f":"E230","v":0},{"$f":"E240","v":0},{"$f":"E250","v":0},{"$f":"E260","v":0},{"$f":"E270","v":3.0909639999999999E-2},{"$f":"E280","v":5.9391550000000001E-2},{"$f":"E290","v":0.1020561},{"$f":"E300","v":0.17201159999999999},{"$f":"E310","v":0.29327419999999998},{"$f":"E320","v":0.51435759999999997},{"$f":"E330","v":0.91280870000000003},{"$f":"E340","v":1.9992049999999999},{"$f":"E350","v":4.0157410000000002},{"$f":"E360","v":8.2117799999999992},{"$f":"E370","v":16.8856},{"$f":"E380","v":33.052160000000001},{"$f":"E390","v":49.644930000000002},{"$f":"E400","v":68.424620000000004}]
["PCV2-D low 90% CI",{"$f":"D201","v":0},{"$f":"D211","v":0},{"$f":"D221","v":0},{"$f":"D231","v":0},{"$f":"D241","v":0},{"$f":"D251","v":0},{"$f":"D261","v":0},{"$f":"D271","v":0},{"$f":"D281","v":0},{"$f":"D291","v":0},{"$f":"D301","v":0},{"$f":"D311","v":0.2038287},{"$f":"D321","v":0.40202949999999998},{"$f":"D331","v":0.4850912},{"$f":"D341","v":0.43777759999999999},{"$f":"D351","v":0.30191390000000001},{"$f":"D361","v":0.3748359},{"$f":"D371","v":1.382098},{"$f":"D381","v":3.1495639999999998},{"$f":"D391","v":0},{"$f":"D401","v":0}]
["PCV2-D mean",{"$f":"C201","v":0},{"$f":"C211","v":0},{"$f":"C221","v":0},{"$f":"C231","v":0},{"$f":"C241","v":0},{"$f":"C251","v":0},{"$f":"C261","v":1.072904E-4},{"$f":"C271","v":2.5886119999999999E-2},{"$f":"C281","v":0.244727},{"$f":"C291","v":0.70288059999999997},{"$f":"C301","v":1.2992220000000001},{"$f":"C311","v":1.991425},{"$f":"C321","v":2.7736679999999998},{"$f":"C331","v":3.6509290000000001},{"$f":"C341","v":4.6383809999999999},{"$f":"C351","v":5.7715610000000002},{"$f":"C361","v":7.1299109999999999},{"$f":"C371","v":8.9036810000000006},{"$f":"C381","v":11.319559999999999},{"$f":"C391","v":14.23659},{"$f":"C401","v":17.385300000000001}]
["PCV2-D high 90% CI",{"$f":"E201","v":0},{"$f":"E211","v":0},{"$f":"E221","v":0},{"$f":"E231","v":0},{"$f":"E241","v":0},{"$f":"E251","v":0},{"$f":"E261","v":0},{"$f":"E271","v":0.20152229999999999},{"$f":"E281","v":0.88966789999999996},{"$f":"E291","v":1.7111240000000001},{"$f":"E301","v":2.6890909999999999},{"$f":"E311","v":3.8599269999999999},{"$f":"E321","v":5.2616160000000001},{"$f":"E331","v":6.9500529999999996},{"$f":"E341","v":8.9858700000000002},{"$f":"E351","v":11.453530000000001},{"$f":"E361","v":14.446999999999999},{"$f":"E371","v":18.104649999999999},{"$f":"E381","v":22.482970000000002},{"$f":"E391","v":27.702069999999999},{"$f":"E401","v":33.954369999999997}]
["PCV2-S low 90% CI",{"$f":"D202","v":5.0253370000000004},{"$f":"D212","v":5.6224030000000003},{"$f":"D222","v":6.2717400000000003},{"$f":"D232","v":6.968839},{"$f":"D242","v":7.7207670000000004},{"$f":"D252","v":8.5263270000000002},{"$f":"D262","v":9.3895990000000005},{"$f":"D272","v":10.2949},{"$f":"D282","v":11.09154},{"$f":"D292","v":11.73171},{"$f":"D302","v":12.29318},{"$f":"D312","v":12.823090000000001},{"$f":"D322","v":13.25184},{"$f":"D332","v":13.598850000000001},{"$f":"D342","v":13.727270000000001},{"$f":"D352","v":13.48903},{"$f":"D362","v":12.269629999999999},{"$f":"D372","v":9.0457800000000006},{"$f":"D382","v":0.93369919999999995},{"$f":"D392","v":0},{"$f":"D402","v":0}]
["PCV2-S mean",{"$f":"C202","v":5.8441799999999997},{"$f":"C212","v":6.5499910000000003},{"$f":"C222","v":7.3385300000000004},{"$f":"C232","v":8.2191469999999995},{"$f":"C242","v":9.2020820000000008},{"$f":"C252","v":10.29847},{"$f":"C262","v":11.520189999999999},{"$f":"C272","v":12.85441},{"$f":"C282","v":14.14691},{"$f":"C292","v":15.364649999999999},{"$f":"C302","v":16.621120000000001},{"$f":"C312","v":17.968769999999999},{"$f":"C322","v":19.418810000000001},{"$f":"C332","v":20.962599999999998},{"$f":"C342","v":22.564640000000001},{"$f":"C352","v":24.13815},{"$f":"C362","v":25.48498},{"$f":"C372","v":26.140329999999999},{"$f":"C382","v":25.35707},{"$f":"C392","v":22.563859999999998},{"$f":"C402","v":16.558450000000001}]
["PCV2-S high 90% CI",{"$f":"E202","v":6.6624980000000003},{"$f":"E212","v":7.4764340000000002},{"$f":"E222","v":8.4226949999999992},{"$f":"E232","v":9.5107099999999996},{"$f":"E242","v":10.759539999999999},{"$f":"E252","v":12.211650000000001},{"$f":"E262","v":13.82816},{"$f":"E272","v":15.67619},{"$f":"E282","v":17.53548},{"$f":"E292","v":19.414149999999999},{"$f":"E302","v":21.510359999999999},{"$f":"E312","v":23.870940000000001},{"$f":"E322","v":26.567699999999999},{"$f":"E332","v":29.607970000000002},{"$f":"E342","v":32.982599999999998},{"$f":"E352","v":36.772320000000001},{"$f":"E362","v":40.999809999999997},{"$f":"E372","v":45.176299999999998},{"$f":"E382","v":47.123550000000002},{"$f":"E392","v":44.090310000000002},{"$f":"E402","v":36.08043}]
["H-D low 90% CI",{"$f":"D203","v":1.2929040000000001},{"$f":"D213","v":1.4857070000000001},{"$f":"D223","v":1.7072609999999999},{"$f":"D233","v":1.961854},{"$f":"D243","v":2.2544119999999999},{"$f":"D253","v":2.5905990000000001},{"$f":"D363","v":3.0906889999999998},{"$f":"D273","v":3.0906889999999998},{"$f":"D283","v":3.0906889999999998},{"$f":"D293","v":3.0906889999999998},{"$f":"D303","v":3.0906889999999998},{"$f":"D313","v":3.0906889999999998},{"$f":"D323","v":3.0906889999999998},{"$f":"D333","v":3.0906889999999998},{"$f":"D343","v":3.0906889999999998},{"$f":"D353","v":3.0906889999999998},{"$f":"D363","v":3.0906889999999998},{"$f":"D373","v":3.0906889999999998},{"$f":"D383","v":3.0906889999999998},{"$f":"D393","v":3.0906889999999998},{"$f":"D403","v":3.0906889999999998}]
["H-D mean",{"$f":"C203","v":1.2929040000000001},{"$f":"C213","v":1.5115419999999999},{"$f":"C223","v":1.7673460000000001},{"$f":"C233","v":2.0666660000000001},{"$f":"C243","v":2.416944},{"$f":"C253","v":2.8241299999999998},{"$f":"C263","v":3.0763349999999998},{"$f":"C273","v":3.0906150000000001},{"$f":"C283","v":3.0906889999999998},{"$f":"C293","v":3.0906889999999998},{"$f":"C303","v":3.0906889999999998},{"$f":"C313","v":3.0906889999999998},{"$f":"C323","v":3.0906889999999998},{"$f":"C333","v":3.0906889999999998},{"$f":"C343","v":3.0906889999999998},{"$f":"C353","v":3.0906889999999998},{"$f":"C363","v":3.0906889999999998},{"$f":"C373","v":3.0906889999999998},{"$f":"C383","v":3.0906889999999998},{"$f":"C393","v":3.0906889999999998},{"$f":"C403","v":3.0906889999999998}]
["H-D high 90% CI",{"$f":"E203","v":1.2929040000000001},{"$f":"E213","v":1.5376529999999999},{"$f":"E223","v":1.8287340000000001},{"$f":"E233","v":2.1749170000000002},{"$f":"E243","v":2.5866319999999998},{"$f":"E253","v":3.0762870000000002},{"$f":"E263","v":3.0906889999999998},{"$f":"E273","v":3.0906889999999998},{"$f":"E283","v":3.0906889999999998},{"$f":"E293","v":3.0906889999999998},{"$f":"E303","v":3.0906889999999998},{"$f":"E313","v":3.0906889999999998},{"$f":"E323","v":3.0906889999999998},{"$f":"E333","v":3.0906889999999998},{"$f":"E343","v":3.0906889999999998},{"$f":"E353","v":3.0906889999999998},{"$f":"E363","v":3.0906889999999998},{"$f":"E373","v":3.0906889999999998},{"$f":"E383","v":3.0906889999999998},{"$f":"E393","v":3.0906889999999998},{"$f":"E403","v":3.0906889999999998}]
["H-S low 90% CI",{"$f":"D204","v":92.043710000000004},{"$f":"D214","v":91.009249999999994},{"$f":"D224","v":89.811329999999998},{"$f":"D234","v":88.428560000000004},{"$f":"D244","v":86.822149999999993},{"$f":"D254","v":84.966459999999998},{"$f":"D264","v":82.830820000000003},{"$f":"D274","v":80.433930000000004},{"$f":"D284","v":77.920990000000003},{"$f":"D294","v":75.254519999999999},{"$f":"D304","v":72.263679999999994},{"$f":"D314","v":68.867590000000007},{"$f":"D324","v":65.008949999999999},{"$f":"D334","v":60.549660000000003},{"$f":"D344","v":55.441040000000001},{"$f":"D354","v":49.609499999999997},{"$f":"D364","v":42.910809999999998},{"$f":"D374","v":35.558529999999998},{"$f":"D384","v":29.444220000000001},{"$f":"D394","v":22.091480000000001},{"$f":"D404","v":7.7453339999999997}]
["H-S mean",{"$f":"C204","v":92.862920000000003},{"$f":"C214","v":91.938469999999995},{"$f":"C224","v":90.894130000000004},{"$f":"C234","v":89.714190000000002},{"$f":"C244","v":88.380970000000005},{"$f":"C254","v":86.874629999999996},{"$f":"C264","v":85.173029999999997},{"$f":"C274","v":83.273219999999995},{"$f":"C284","v":81.300139999999999},{"$f":"C294","v":79.277659999999997},{"$f":"C304","v":77.076490000000007},{"$f":"C314","v":74.61233},{"$f":"C324","v":71.823599999999999},{"$f":"C334","v":68.66301},{"$f":"C344","v":64.950220000000002},{"$f":"C354","v":60.734690000000001},{"$f":"C364","v":55.824890000000003},{"$f":"C374","v":50.086120000000001},{"$f":"C384","v":43.4285},{"$f":"C394","v":35.82403},{"$f":"C404","v":27.163830000000001}]
["PCV2 infected high 90% CI",{"$f":"E196","v":9.8214799999999993},{"$f":"E206","v":11.20682},{"$f":"E216","v":12.787570000000001},{"$f":"E226","v":14.591279999999999},{"$f":"E236","v":16.64941},{"$f":"E246","v":18.99785},{"$f":"E256","v":21.67754},{"$f":"E266","v":24.735199999999999},{"$f":"E276","v":28.224160000000001},{"$f":"E286","v":32.20523},{"$f":"E296","v":36.74785},{"$f":"E306","v":41.931220000000003},{"$f":"E316","v":47.845709999999997},{"$f":"E326","v":54.594450000000002},{"$f":"E336","v":62.295119999999997},{"$f":"E346","v":71.081980000000001},{"$f":"E356","v":81.108249999999998},{"$f":"E366","v":92.548739999999995},{"$f":"E376","v":100},{"$f":"E386","v":100},{"$f":"E396","v":100}]
["PMWS clinical high 90%",{"$f":"B111+B114","v":0},{"$f":"C111+C114","v":0},0,0,0,0,0.56794489999999997,1.12224364,1.45883155,1.8544091,2.3674795999999998,3.0566762000000001,4.0252385999999998,5.3994377,7.719252,11.196577000000001,16.944063,26.569409,42.798710999999997,64.647279999999995,90.469440000000006]
[]
[]
[]
[]
[]
[null,"PCV2-S",5.8441799999999997,5.0253370000000004,6.6624980000000003]
[null,"H-D",1.5115419999999999,1.4857070000000001,1.5376529999999999]
[null,"Percenatge PMWS cases",0.64796909999999996,0.63600579999999995,0.65976230000000002]
[null,"PCV2-D",0,0,0]
[null,"H-D",2.0666660000000001,1.961854,2.1749170000000002]
[null,"Percenatge PMWS cases",0.89776469999999997,0.8379046,0.95704480000000003]
[null,"H-D",2.8241299999999998,2.5905990000000001,3.0762870000000002]
[null,"H-S",85.173029999999997,82.830820000000003,87.334860000000006]
[null,"Percentage PCV2 infected",24.212309999999999,20.579180000000001,28.224160000000001]
[null,"PMWS-D",1.5025550000000001,1.22742,1.752353]
[null,"H-S",79.277659999999997,75.254519999999999,82.838999999999999]
[null,"PMWS-D",2.1717019999999998,1.5828979999999999,2.7634020000000001]
[null,"PMWS-S",0.26691959999999998,0,0.51435759999999997]
[null,"PMWS-S",0.4348921,5.9126810000000002E-2,0.91280870000000003]
["PMWS severity 7","Real fatality rate",0.84377369999999996,0.74659410000000004,0.92588789999999999]
[null,"PMWS-S",1.501674,0.2140638,4.0157410000000002]
["PMWS severity 8","Real fatality rate",0.74153500000000006,0.52008569999999998,0.90996239999999995]
[null,"Percentage PCV2 infected",67.382260000000002,47.297199999999997,92.548739999999995]
["PMWS severity 9","Real fatality rate",0.58492370000000005,0.22406290000000001,0.88642920000000003]
["PMWS severity 9.5","Real fatality rate",0.49333519999999997,0.13769149999999999,0.86620870000000005]
[null,"Percentage PCV2 infected",88.161680000000004,62.417230000000004,100]
[null,"PCV2-D",17.385300000000001,0,33.954369999999997]
[]
[]
["PCV2 standardized",{"$f":"((B428/100)-0.3425545)/0.2049283","v":{"$error":"#NAME?"}}]
["ADG of a PCV2 subclinical pig",{"$f":"B440*(1-(B441/100))","v":0.51222377622377624}]
["Number of H-D",{"$f":"_xll.RiskOutput() +  B423","v":{"$error":"#NAME?"}}]
[]
["Percentage of PMWS pigs",{"$f":"_xll.RiskOutput(\"Percentage of PMWS pigs 0.5\") + IF(B468< $J$39*EXP($F$39*B473),B468,$J$39*EXP($F$39*B473))","v":{"$error":"#NAME?"}}]
["Days in feed at recovery of a PMWS-S ",{"$f":"B486","v":60}]
["Weight at death of a PMWS-D (kg)",{"$f":"(B485*B486)+8.5","v":35.574685314685311}]
["Post-weaning mortality of H (X2)",{"$f":"IF(B509<$F$11,B509,$F$11)","v":{"$error":"#NAME?"}}]
["Proportion of PCV2 infected pigs",{"$f":"_xll.RiskOutput(\"Proportion of PCV2 infected pigs / H-S1\") + IF( $J$38*EXP($J$30*B501)*100>100,100,$J$38*EXP($J$30*B501)*100)","v":{"$error":"#NAME?"}}]
["Weight gain of H",{"$f":"B517-B518","v":87.2}]
["Number of PMWS-D",{"$f":"_xll.RiskOutput() +  B504","v":{"$error":"#NAME?"}}]
["Fatality rate of PMWS pigs",{"$f":"$F$22*EXP($H$22*B553)","v":{"$error":"#NAME?"}}]
["Mortality standarize",{"$f":"(B548-7.857083)/5.186543","v":{"$error":"#NAME?"}}]
["ADG of a PMWS pig",{"$f":"B559*(1-(B563/100))","v":0.45124475524475527}]
["Number of PMWS-S",{"$f":"_xll.RiskOutput(\"Number of PMWS-S / H-S1.5\") +  IF(B544=B545,B553-B543,0)","v":{"$error":"#NAME?"}}]
[]
["Proportion of non-PMWS PCV2 infected pigs that remain healthy",{"$f":"$F$10","v":0.37}]
["Days in feed at death of a PMWS-D",{"$f":"$B$35","v":60}]
["Calculations of different actors"]
[]
["Real Fatality rate of PMWS pigs",{"$f":"_xll.RiskOutput() + B623/B633","v":{"$error":"#NAME?"}}]
["Percentage reduction on ADG of a PCV2 subclinical pig",{"$f":"B29","v":16}]
[]
["Number of H-D",{"$f":"_xll.RiskOutput() +  B622","v":{"$error":"#NAME?"}}]
["MF1 ",{"$f":"(B671*0.2835422)+1.056226","v":{"$error":"#NAME?"}}]
["ADG of a PCV2 subclinical pig",{"$f":"B679*(1-(B680/100))","v":0.51222377622377624}]
["Days in feed at recovery of a PMWS-S ",{"$f":"B685","v":60}]
["Number of H-S",{"$f":"_xll.RiskOutput() +   100-B692-B693-B694-B695-B696","v":{"$error":"#NAME?"}}]
["MF1 ",{"$f":"(B711*0.2835422)+1.056226","v":{"$error":"#NAME?"}}]
["Days in feed of a PCV2-S pig (T2)",{"$f":"B718/B721","v":170.23809523809524}]
["Weight at death of a PMWS-D (kg)",{"$f":"(B724*B725)+8.5","v":35.574685314685311}]
["Post-weaning mortality of H (X2)",{"$f":"IF(B748<$F$11,B748,$F$11)","v":{"$error":"#NAME?"}}]
["Post-weaning mortality attributable to PMWS pigs (X3)",{"$f":"IF(B747=B753,B748-B742,IF(B744*B753+B742>B748,B748-B742,B744*B753))","v":{"$error":"#NAME?"}}]
["Weight gain of H",{"$f":"B756-B757","v":87.2}]
["Weight at death of a PMWS-D (kg)",{"$f":"(B764*B765)+8.5","v":35.574685314685311}]
["Number of PMWS-S",{"$f":"_xll.RiskOutput() +  IF(B744=B745,B753-B743,0)","v":{"$error":"#NAME?"}}]
["Total post-weaning mortality",{"$f":"_xll.RiskOutput() + $J$36*EXP($J$28*B780)","v":{"$error":"#NAME?"}}]
["Percentage of PMWS pigs",{"$f":"_xll.RiskOutput(\"Percentage of PMWS pigs / H-S4.5\") + IF(B787< $J$39*EXP($F$39*B792),B787,$J$39*EXP($F$39*B792))","v":{"$error":"#NAME?"}}]
["ADG of a PMWS pig",{"$f":"B799*(1-(B803/100))","v":0.45124475524475527}]
["Number of PMWS-D",{"$f":"_xll.RiskOutput() +  B783","v":{"$error":"#NAME?"}}]
["Mortality standarize",{"$f":"(B828-7.857083)/5.186543","v":{"$error":"#NAME?"}}]
["Proportion of non-PMWS PCV2 infected pigs that remain healthy",{"$f":"$F$10","v":0.37}]
[]
["PMWS severity",5.5]
["Post-weaning mortality attributable to PCV2 subclinical pigs",{"$f":"IF(B868-B862-B863<0,0,B868-B862-B863)","v":{"$error":"#NAME?"}}]
["Days in feed of H (t1)",143]
["Percentage reduction on ADG of a PCV2 subclinical pig",{"$f":"B29","v":16}]
["Number of PCV2-S",{"$f":"_xll.RiskOutput() +  IF((((B867-B873)*(1-B874))-B866)<0,0,(((B867-B873)*(1-B874))-B866))","v":{"$error":"#NAME?"}}]
["Post-weaning mortality attributable to PCV2 subclinical pigs",{"$f":"IF(B908-B902-B903<0,0,B908-B902-B903)","v":{"$error":"#NAME?"}}]
["MF1 standardize",{"$f":"((EXP(B900/4.5))-B909*0.5752-B910*0.5259-3.48)/0.6266","v":{"$error":"#NAME?"}}]
["Days in feed at death of a PMWS-D",{"$f":"$B$35","v":60}]
["Number of H-D",{"$f":"_xll.RiskOutput() +  B902","v":{"$error":"#NAME?"}}]
[]
["MF1 ",{"$f":"(B951*0.2835422)+1.056226","v":{"$error":"#NAME?"}}]
["Days in feed at death of a PMWS-D",{"$f":"$B$35","v":60}]
[]
["Post-weaning mortality of H (X2)",{"$f":"IF(B988<$F$11,B988,$F$11)","v":{"$error":"#NAME?"}}]
["Average weight of H at weaning",8.5]
["Days in feed of a PCV2-S pig (T2)",{"$f":"B998/B1001","v":170.23809523809524}]
["Calculations of different actors"]
["Number of H-S",{"$f":"_xll.RiskOutput() +   100-B1012-B1013-B1014-B1015-B1016","v":{"$error":"#NAME?"}}]
["Total post-weaning mortality",{"$f":"_xll.RiskOutput() + $J$36*EXP($J$28*B1020)","v":{"$error":"#NAME?"}}]
["Percentage reduction on ADG of a PMWS pig",{"$f":"B32","v":26}]
["Days in feed of a PMWS-S pig (T3)",{"$f":"((B1038-(B1044*B1045))/B1041)+B1046","v":177.38095238095241}]
["Post-weaning mortality attributable to PMWS pigs (X3)",{"$f":"IF(B1068=B1074,B1069-B1063,IF(B1065*B1074+B1063>B1069,B1069-B1063,B1065*B1074))","v":{"$error":"#NAME?"}}]
["MF1 ",{"$f":"(B1072*0.2835422)+1.056226","v":{"$error":"#NAME?"}}]
["Percentage reduction on ADG of a PMWS pig",{"$f":"B32","v":26}]
["Days in feed of a PMWS-S pig (T3)",{"$f":"((B1079-(B1085*B1086))/B1082)+B1087","v":177.38095238095241}]
["Post-weaning mortality of H (X2)",{"$f":"IF(B1110<$F$11,B1110,$F$11)","v":{"$error":"#NAME?"}}]
["Proportion of PCV2 infected pigs",{"$f":"_xll.RiskOutput() + IF( $J$38*EXP($J$30*B1102)*100>100,100,$J$38*EXP($J$30*B1102)*100)","v":{"$error":"#NAME?"}}]
["Average weight of H at weaning",8.5]
["Number of PMWS-D",{"$f":"_xll.RiskOutput() +  B1105","v":{"$error":"#NAME?"}}]
["Number of PMWS-S",{"$f":"_xll.RiskOutput() +  B1115-B1105","v":{"$error":"#NAME?"}}]
["Total post-weaning mortality",{"$f":"_xll.RiskOutput() + $J$36*EXP($J$28*B1142)","v":{"$error":"#NAME?"}}]
["ADG of a PCV2 subclinical pig",{"$f":"B1161*(1-(B1162/100))","v":0.51222377622377624}]
["Percentage reduction on ADG of a PMWS pig",{"$f":"B32","v":26}]
[]
["Mortality standarize",{"$f":"(B1190-7.857083)/5.186543","v":{"$error":"#NAME?"}}]
["Proportion of non-PMWS PCV2 infected pigs that remain healthy",{"$f":"$F$10","v":0.37}]
["Days in feed at recovery of a PMWS-S ",{"$f":"B1207","v":60}]
["PMWS severity",10]
["Real Fatality rate of PMWS pigs",{"$f":"_xll.RiskOutput() + B1224/B1234","v":{"$error":"#NAME?"}}]
["Average weight of H at slaughter",95.7]
[]
["Number of H-S",{"$f":"_xll.RiskOutput() +   100-B1253-B1254-B1255-B1256-B1257","v":{"$error":"#NAME?"}}]
[]
["Post-weaning mortality attributable to PCV2 subclinical pigs",{"$f":"IF(B1274-B1268-B1269<0,0,B1274-B1268-B1269)","v":0}]
["Average weight of H at weaning",8.5]
["Number of PMWS-D",{"$f":" B1269","v":2.8456101794027688E-5}]
["Number of H-S",{"$f":" 100-B1298-B1299-B1300-B1301-B1302","v":85.94574460188737}]
["Total post-weaning mortality",{"$f":" $J$36*EXP($J$28*B1305)","v":15.161617807186648}]
["Percentage reduction on ADG of a PMWS pig",{"$f":"B117","v":0}]
["Days in feed of a PMWS-S pig (T3)",{"$f":"((B1323-(B1329*B1330))/B1326)+B1331","v":143}]
["PMWS in highly affected farms average",7.52]
["Proportion of PCV2 infected pigs",{"$f":"_xll.RiskOutput() + IF( $J$38*EXP($J$30*B1344)*100>100,100,$J$38*EXP($J$30*B1344)*100)","v":{"$error":"#NAME?"}}]
["Total post-weaning mortality",{"$f":"_xll.RiskOutput() + $J$36*EXP($J$28*B1344)","v":{"$error":"#NAME?"}}]
["Mortality standarize",{"$f":"(B1352-7.857083)/5.186543","v":{"$error":"#NAME?"}}]
["PCV2 standardized",{"$f":"((B1351/100)-0.3425545)/0.2049283","v":{"$error":"#NAME?"}}]
["MF1 standardize",{"$f":"((EXP(B1344/4.5))-B1353*0.5752-B1354*0.5259-3.48)/0.6266","v":{"$error":"#NAME?"}}]
["MF1 ",{"$f":"(B1355*0.2835422)+1.056226","v":{"$error":"#NAME?"}}]
["Percentage of PMWS pigs",{"$f":"_xll.RiskOutput(\"Percentage of PMWS pigs / H-S10\") + IF(B1351< $J$39*EXP($F$39*B1356),B1351,$J$39*EXP($F$39*B1356))","v":{"$error":"#NAME?"}}]
["Proportion of non-PMWS PCV2 infected pigs that remain healthy",{"$f":"$F$10","v":0.37}]
["Days in feed of H (t1)",143]
["Average weight of H at slaughter",95.7]
["Average weight of H at weaning",8.5]
["Weight gain of H",{"$f":"B1360-B1361","v":87.2}]
["ADG of H",{"$f":"B1362/B1359","v":0.60979020979020981}]
["Percentage reduction on ADG of a PCV2 subclinical pig",{"$f":"B153","v":0}]
["ADG of a PCV2 subclinical pig",{"$f":"B1363*(1-(B1364/100))","v":0.60979020979020981}]
["Days in feed of a PCV2-S pig (T2)",{"$f":"B1362/B1365","v":143}]
["Percentage reduction on ADG of a PMWS pig",{"$f":"B156","v":0}]
["ADG of a PMWS pig",{"$f":"B1363*(1-(B1367/100))","v":0.60979020979020981}]
["Days in feed at death of a PMWS-D",{"$f":"$B$35","v":60}]
["Days in feed at recovery of a PMWS-S ",{"$f":"B1369","v":60}]
["Weight at death of a PMWS-D (kg)",{"$f":"(B1368*B1369)+8.5","v":45.087412587412587}]
["Days in feed of a PMWS-S pig (T3)",{"$f":"((B1362-(B1368*B1369))/B1365)+B1370","v":143}]
[]
["Calculations of different actors"]
[]
["Number of PMWS-D",{"$f":"_xll.RiskOutput() +  B1347","v":{"$error":"#NAME?"}}]
["Number of PMWS-S",{"$f":" IF(B1348=B1349,B1357-B1347,0)","v":{"$error":"#NAME?"}}]
["Number of PCV2-D",{"$f":"_xll.RiskOutput() +   B1350","v":{"$error":"#NAME?"}}]
["Number of PCV2-S",{"$f":"_xll.RiskOutput() +  IF((((B1351-B1357)*(1-B1358))-B1350)<0,0,(((B1351-B1357)*(1-B1358))-B1350))","v":{"$error":"#NAME?"}}]
["Number of H-D",{"$f":"_xll.RiskOutput() +  B1346","v":{"$error":"#NAME?"}}]
["Number of H-S",{"$f":"_xll.RiskOutput() +   100-B1376-B1377-B1378-B1379-B1380","v":{"$error":"#NAME?"}}]

{"sheet":"Economic analysis for each pig","index":3,"n_rows":151,"n_cols":10,"rows_kept":151,"cut":false,"hidden":true,"merged":[]}
["PMWS ECONOMIC MODEL FOR EACH PIG"]
[]
["Sow costs"]
[]
["Feed consume per sow/year (kg)",{"$f":"'PMWS economic calculator'!B88","v":1232}]
["Sow feed price/tonne (£)",{"$f":"'PMWS economic calculator'!B96","v":162.87}]
["Litters/sow/year",{"$f":"'PMWS economic calculator'!B89","v":2.25}]
["Piglets born alive/sow/litter",{"$f":"'PMWS economic calculator'!B90","v":11.2}]
["Pre-weaning mortality",{"$f":"'PMWS economic calculator'!B91","v":0.12720000000000001}]
["Piglets born alive/sow/year",{"$f":"B7*B8","v":25.2}]
["Piglets weaned/sow/year",{"$f":"B10*(1-B9)","v":21.99456}]
["Sow feed cost/weaned pig/year",{"$f":"B5*(B6/1000)/B11","v":9.1229758631225177}]
["Cost of replacing a gilt",157.62]
["Average number of parities",4.5599999999999996]
["Depreciation of a sow/parity",{"$f":"B13/B14","v":34.565789473684212}]
[]
["Healthy pig"]
["Weight at weaning (kg)",{"$f":"'Epidemiological Model flow'!B26","v":8.1},null,"Weight gain/pig",{"$f":"B19-B18","v":94.5}]
["Liveweight at slaughter (kg)",{"$f":"'Economic analysis for each pig'!B18+'Economic analysis for each pig'!B20*'Epidemiological Model flow'!B28","v":102.6},null,"Average daily gain/pig (kg)",{"$f":"E18/B20","v":0.67500000000000004}]
["Days in feed",140]
["Feed consume/pig",{"$f":"'PMWS economic calculator'!B87","v":225.85}]
["Feed price/tonne (£)",{"$f":"'PMWS economic calculator'!B95","v":202.55}]
[]
["Feed consume/pig/day (kg)",{"$f":"B21/B20","v":1.6132142857142857}]
["feed conversion ratio",{"$f":"B24/E19","v":2.3899470899470896}]
["Feed cost exc. sows/pig (£)",{"$f":"(B22/1000)*B21","v":45.745917499999997}]
["Feed cost excl. sows/pig/day (£)",{"$f":"B26/B20","v":0.32675655357142858}]
["Feed cost incl sows/pig (£)",{"$f":"B26+B12","v":54.868893363122517}]
[]
[]
["Veterinary cost/pig (£)",{"$f":"'PMWS economic calculator'!B97","v":1.87}]
["Transport cost/pig (£)",{"$f":"'PMWS economic calculator'!B102","v":2.34}]
["Electricity and gas cost/pig (£)",{"$f":"'PMWS economic calculator'!B98","v":2.12}]
["Water cost/pig (£)",{"$f":"'PMWS economic calculator'!B99","v":0.6}]
["Straw and bedding cost/pig (£)",{"$f":"'PMWS economic calculator'!B100","v":0.43}]
["Miscellaneous/pig (£)",{"$f":"'PMWS economic calculator'!B101","v":2.9}]
["Depreciation of sow/parity (£)",{"$f":"B15/(B8*(1-B9))","v":3.5360119191195225}]
[]
["Labour cost/pig (£)",{"$f":"'PMWS economic calculator'!B104","v":10.84}]
["Building cost/pig (£)",{"$f":"'PMWS economic calculator'!B105","v":3.47}]
["Equipment cost/pig (£)",{"$f":"'PMWS economic calculator'!B106","v":3.51}]
["Other fixed cost/pig (£)",{"$f":"'PMWS economic calculator'!B107","v":2.68}]
[]
["Ave. deadweight price/kg (£)",1.39]
["Average Deadweight at slaughter (Kg)",{"$f":"B19*0.76","v":77.975999999999999}]
["Revenue per pig (£)",{"$f":"B44*B45","v":108.38663999999999}]
[null,null,null,"Healthy Gross marging",{"$f":"B46-(B31+B32+B33+B34+B35+B37+B28+B36)","v":39.72173471775794}]
[null,null,null,"Healthy net marging",{"$f":"B46-B28-B31-B32-B33-B34-B35-B39-B40-B41-B42-B37-B36","v":19.221734717757954}]
[]
[]
["PMWS-D (PMWS pigs that died)",{"$nulls":5},"PMWS-D (Enterprise budget analysis)"]
["Loss of appetite (%)",{"$f":"E52","v":18},null,"Appetite loss",18]
["FCR",{"$f":"B54/B55","v":2.6483197483197487}]
["Feed consume",{"$f":"B24*(1-(B52/100))*B56","v":79.370142857142866}]
["Weight gain at death (kg)",{"$f":"'Epidemiological Model flow'!$B$37-'Epidemiological Model flow'!$B$26","v":29.97},null,"liveweight at death",{"$f":"B55+'Epidemiological Model flow'!B26","v":38.07}]
["Days in feed of PMWS-D",{"$f":"'Epidemiological Model flow'!B35","v":60}]
["Veterinary multicplication factor for PMWS-D",{"$f":"E57","v":2.74},null,"VMF",2.74]
["Labour multiplication factor for PMWS-D",1]
["Building (sick pen) multiplication factor for PMWS-D",1,{"$nulls":4},"Variable cost"]
[{"$nulls":6},"Miscellaneous"]
["Cost of feed/PMWS-D (£)",{"$f":"B54*(B22/1000)","v":16.076422435714289},{"$nulls":4},"Cost of feed/PMWS-D (£)",null,null,{"$f":"B61","v":16.076422435714289}]
["Cost of sow feed/PMWS-D (£)",{"$f":"B12","v":9.1229758631225177},{"$nulls":4},"Cost of sow feed/PMWS-D (£)",null,null,{"$f":"B62","v":9.1229758631225177}]
[{"$nulls":6},"Veterinary cost /PMWS-D",null,null,{"$f":"B64","v":5.123800000000001}]
["Veterinary cost /PMWS-D",{"$f":"B57*B31","v":5.123800000000001},null,"Extra Veterinary cost/PMWS-D",{"$f":"B64-B31","v":3.2538000000000009},null,"Electricity cost/PMWS-D",null,null,{"$f":"B65","v":0.90857142857142859}]
["Electricity cost/PMWS-D",{"$f":"(B33/B20)*B56","v":0.90857142857142859},{"$nulls":4},"water cost/PMWS-D",null,null,{"$f":"B66","v":0.25714285714285717}]
["water cost/PMWS-D",{"$f":"(B34/B20)*B56","v":0.25714285714285717},{"$nulls":4},"bedding cost/PMWS-D",null,null,{"$f":"B67","v":0.18428571428571427}]
["bedding cost/PMWS-D",{"$f":"(B35/B20)*B56","v":0.18428571428571427},{"$nulls":4},"Cost of disposing a PMWS-D",null,null,{"$f":"B68","v":6}]
["Cost of disposing a PMWS-D",{"$f":"'PMWS economic calculator'!B103","v":6},{"$nulls":4},"Sow depreciation (£)",null,null,{"$f":"B37","v":3.5360119191195225}]
["Labour cost/PMWS-D",{"$f":"B58*B39","v":10.84},null,"Extra labour cost/PMWS-D",{"$f":"B69-B39","v":0}]
["LII/PMWS-D",{"$nulls":5},"Fixed cost"]
[{"$nulls":6},"Labour cost/PMWS-D",null,null,{"$f":"B69","v":10.84}]
["Value of feed saved/PMWS-D",{"$f":"B26-B61","v":29.669495064285709},{"$nulls":4},"Building cost/pig (£)",null,null,{"$f":"B40","v":3.47}]
["Value of electricity saved/PMWS-D",{"$f":"B33-B65","v":1.2114285714285715},{"$nulls":4},"Equipment cost/pig (£)",null,null,{"$f":"B41","v":3.51}]
["Value of water saved / PMWS-D",{"$f":"B34-B66","v":0.3428571428571428},{"$nulls":4},"Other fixed cost/pig (£)",null,null,{"$f":"B42","v":2.68}]
["Value of bedding saved/PMWS-D",{"$f":"B35-B67","v":0.24571428571428572}]
["Value of transport saved / PMWS-D",{"$f":"B32","v":2.34}]
[null,null,null,"Gross margin",{"$f":"SUM(B64:B68)+B61+B62+J68","v":41.209210217956333},null,"Gross margin",null,null,{"$f":"SUM(J61:J68)","v":41.209210217956333}]
["PMWS-D net margin",{"$f":" B72+B73+B74+B75+B76-E64-E69-B46-B68","v":-83.830944935714285},null,"profit",{"$f":"J78","v":-61.709210217956326},null,"PROFITS",null,null,{"$f":"(J61+J62+J63+J64+J65+J66+J67+J68+J71+J72+J73+J74)*-1","v":-61.709210217956326}]
[]
["PMWS-S (PMWS pig that survived/recover)",{"$nulls":5},"PMWS-S (Enterprise budjet analysis)"]
["Day in feed as PMWS",{"$f":"'Epidemiological Model flow'!$B$36","v":60}]
["Days in feed as Subclinical",{"$f":"'Epidemiological Model flow'!B38-B81","v":113.8095238095238}]
["extra days in the farm",{"$f":"B82+B81-B20","v":33.809523809523796},null,"Weight at death",{"$f":"B88+B82*'Epidemiological Model flow'!B30","v":102.6},null,"Revenue"]
["FCR pmws recovered pig",{"$f":"(B85+B86)/'Epidemiological Model flow'!B27","v":2.5853534252556343},null,"Weigt gain",{"$f":"E83-'Epidemiological Model flow'!B26","v":94.5},null,"Carcass sold (£)",null,null,{"$f":"(B44*(E83*0.76))-B100","v":101.56373999999998}]
["Feed consume during clinical stage",{"$f":"B54","v":79.370142857142866}]
["Feed consume during subclinical stage",{"$f":"B24*B82*(1-(B130/100))","v":164.94575582951455},{"$nulls":4},"Variable costs"]
["Total feed consume",{"$f":"B86+B85","v":244.31589868665742},{"$nulls":4},"Cost of feed/PMWS-S (£)",null,null,{"$f":"B92+B26","v":49.486185278982461}]
["Weight of a PMWS pig at point of recovery",{"$f":"B55+'Epidemiological Model flow'!B26","v":38.07},{"$nulls":4},"Cost of sow feed/PMWS-S (£)",null,null,{"$f":"J62","v":9.1229758631225177}]
["Extra feed by a PMWS recover pig",{"$f":"B87-B21","v":18.465898686657425},{"$nulls":4},"Veterinary cost /PMWS-S",null,null,{"$f":"B93+B31","v":6.6439700680272118}]
[{"$nulls":6},"Miscellaneous / PMWS-S",null,null,{"$f":"B36","v":2.9}]
[{"$nulls":6},"Electricity cost/PMWS-S",null,null,{"$f":"B94+B33","v":2.6319727891156459}]
["Extra cost of feeding PMWS recover pig",{"$f":"B89*(B22/1000)","v":3.7402677789824614},{"$nulls":4},"water cost/PMWS-S",null,null,{"$f":"B95+B34","v":0.74489795918367341}]
["Extra veterinary cost",{"$f":"(B64+(B31/B20)*B82)-B31","v":4.7739700680272117},{"$nulls":4},"bedding cost/PMWS-S",null,null,{"$f":"B96+B35","v":0.53384353741496593}]
["Extra electricity cost",{"$f":"(B82+B81-B20)*(B33/B20)","v":0.51197278911564603},{"$nulls":4},"Transport cost/PMWS-S",null,null,{"$f":"B32","v":2.34}]
["Extra water cost",{"$f":"(B34/B20)*(B81+B82-B20)","v":0.14489795918367343},{"$nulls":4},"Sow depreciation (£)",null,null,{"$f":"B37","v":3.5360119191195225}]
["Extra bedding cost",{"$f":"(B35/B20)*(B81+B82-B20)","v":0.10384353741496594},{"$nulls":4},"Fixed cost"]
["Extra Labour cost",0,{"$nulls":4},"Labour cost/PMWS-D",null,null,{"$f":"B39","v":10.84}]
[{"$nulls":6},"Building cost/pig (£)",null,null,{"$f":"B40","v":3.47}]
["Penalty PMWS-S (£/kg.)",{"$f":"E99","v":8.7499999999999994E-2},null,"Carcass penalty (£/kg)",8.7499999999999994E-2,null,"Equipment cost/pig (£)",null,null,{"$f":"B41","v":3.51}]
["Revenue forgone by quality loss (£)",{"$f":"B99*(E83*0.76)","v":6.8228999999999997},{"$nulls":4},"Other fixed cost/pig (£)",null,null,{"$f":"B42","v":2.68}]
["Profits forgine by lost of production potential",{"$f":"E48*(B83/B20)","v":4.6419835542884833}]
["revenue forgone by death below average",{"$f":"(B46-B100)-J84","v":0}]
[null,null,null,"gross margin",{"$f":"J84-SUM(J87:J95)","v":23.623882585033968},null,"Gross margin",null,null,{"$f":"J84-SUM(J87:J95)","v":23.623882585033968}]
["PMWS-S net margin",{"$f":" (B100+B97+B96+B95+B94+B93+B92+B101+B102)*-1","v":-20.739835687012441},null,"profit",{"$f":"J104","v":3.1238825850339773},null,"PROFITS",null,null,{"$f":" J84-J87-J88-J89-J91-J92-J93-J94-J95-J97-J98-J99-J100-J90","v":3.1238825850339773}]
[]
["PCV2-D (Subclinical pig that died)",{"$nulls":5},"PCV2-D (Enterprise budget analysis)"]
["Days in feed",{"$f":"'Epidemiological Model flow'!B34","v":60}]
["Feed consume",{"$f":"B107*B24*(1-(B130/100))","v":86.958850353635313}]
["Percentage in feed consumption reduction",{"$f":"E109*100","v":10.159847616346074},null,null,{"$f":"1-(0.205905+0.844672*(0.424*(1-('Epidemiological Model flow'!B29/100))))/0.56405","v":0.10159847616346074}]
[{"$nulls":6},"Variable costs"]
["Cost of feed (£)",{"$f":"B108*(B22/1000)","v":17.613515139128832},{"$nulls":4},"Cost of feed/PCV2-D (£)",null,null,{"$f":"B111","v":17.613515139128832}]
["Veterinary cost",{"$f":"(B31/B20)*B107","v":0.80142857142857149},{"$nulls":4},"Cost of sow feed/PCV2-D (£)",null,null,{"$f":"J62","v":9.1229758631225177}]
["Electricity cost",{"$f":"(B33/B20)*B107","v":0.90857142857142859},{"$nulls":4},"Veterinary cost /PCV2-D",null,null,{"$f":"B112","v":0.80142857142857149}]
["water cost",{"$f":"(B34/B20)*B107","v":0.25714285714285717},{"$nulls":4},"Electricity cost/PCV2-D",null,null,{"$f":"B113","v":0.90857142857142859}]
["bedding cost",{"$f":"(B35/B20)*B107","v":0.18428571428571427},{"$nulls":4},"water cost/PCV2-D",null,null,{"$f":"B114","v":0.25714285714285717}]
["Cost of disposing a carcass",{"$f":"B68","v":6},{"$nulls":4},"bedding cost/PCV2-D",null,null,{"$f":"B115","v":0.18428571428571427}]
["Labour cost",0,{"$nulls":4},"Carcass disposal cost/PCV2-D",null,null,{"$f":"B116","v":6}]
[{"$nulls":6},"Sow depreciation (£)",null,null,{"$f":"J95","v":3.5360119191195225}]
["Value of feed saved",{"$f":"B26-B111","v":28.132402360871165},{"$nulls":4},"Fixed cost"]
["veterinary cost saved",{"$f":"B31-B112","v":1.0685714285714285},{"$nulls":4},"Labour cost/PMWS-D",null,null,{"$f":"J97","v":10.84}]
["Value of electricity saved",{"$f":"B33-B113","v":1.2114285714285715},{"$nulls":4},"Building cost/pig (£)",null,null,{"$f":"J98","v":3.47}]
["Value of water saved ",{"$f":"B34-B114","v":0.3428571428571428},{"$nulls":4},"Equipment cost/pig (£)",null,null,{"$f":"J99","v":3.51}]
["Value of bedding saved",{"$f":"B35-B115","v":0.24571428571428572},{"$nulls":4},"Other fixed cost/pig (£)",null,null,{"$f":"J100","v":2.68}]
["Value of transport saved ",{"$f":"B32","v":2.34}]
["Labour saved",0]
[null,null,null,"Gross margin",{"$f":"SUM(J111:J118)","v":38.42393149279944},null,"gross margin",null,null,{"$f":"SUM(J111:J118)","v":38.42393149279944}]
["Pcv2-D net margin",{"$f":" B119+B120+B121+B122+B123+B124+B125-B46-B116","v":-81.0456662105574},null,"profit",{"$f":"J127","v":-58.92393149279944},null,"PROFITS",null,null,{"$f":" (J111+J112+J113+J114+J115+J116+J117+J118+J120+J121+J122+J123)*-1","v":-58.92393149279944}]
[]
["PCV2-S (Subclinical pig that survive)",{"$nulls":5},"PCV2-S (Enterprise budget analysis)"]
["Appetite loss (%)",{"$f":"B109","v":10.159847616346074}]
["Day in feed ",{"$f":"'Epidemiological Model flow'!B31","v":166.66666666666666},null,"Weight at death",{"$f":"'Epidemiological Model flow'!B26+('Epidemiological Model flow'!B30*'Economic analysis for each pig'!B131)","v":102.6},null,"Revenue"]
["Extra days in feed",{"$f":"B131-B20","v":26.666666666666657},{"$nulls":4},"Carcass sold",null,null,{"$f":"E131*0.76*B44","v":108.38663999999999}]
["FCR subclinical",{"$f":"B135/'Epidemiological Model flow'!$B$27","v":2.5561096517823425},{"$nulls":4},"Variable costs"]
["ADG subclinical",{"$f":"'Epidemiological Model flow'!$B$30","v":0.56700000000000006},{"$nulls":4},"Cost of feed/PMWS-S (£)",null,null,{"$f":"B139+B26","v":48.926430942024524}]
["Feed consumed (kg)",{"$f":"B24*B131*(1-(B130/100))","v":241.55236209343138},{"$nulls":4},"Cost of sow feed/PMWS-S (£)",null,null,{"$f":"J112","v":9.1229758631225177}]
["Extra feed consume (kg)",{"$f":"B135-B21","v":15.70236209343139},{"$nulls":4},"Veterinary cost /PMWS-S",null,null,{"$f":"B140+B31","v":2.2261904761904763}]
[{"$nulls":6},"Miscellaneous/PCV2-S",null,null,{"$f":"J90","v":2.9}]
[{"$nulls":6},"Electricity cost/PMWS-S",null,null,{"$f":"'Economic analysis for each pig'!B141+'Economic analysis for each pig'!B33","v":2.5238095238095237}]
["Extra cost of feeding PCV2 recover pig",{"$f":"B136*(B22/1000)","v":3.180513442024528},{"$nulls":4},"water cost/PMWS-S",null,null,{"$f":"B142+B34","v":0.71428571428571419}]
["Extra veterinary cost",{"$f":"(B31/B20)*B132","v":0.35619047619047606},{"$nulls":4},"bedding cost/PMWS-S",null,null,{"$f":"B143+B35","v":0.51190476190476186}]
["Extra electricity cost",{"$f":"(B33/B20)*B132","v":0.40380952380952367},{"$nulls":4},"Transport cost/PCV2-S",null,null,{"$f":"J94","v":2.34}]
["Extra water cost",{"$f":"(B34/B20)*B132","v":0.11428571428571425},{"$nulls":4},"Sow depreciation (£)",null,null,{"$f":"J118","v":3.5360119191195225}]
["Extra bedding cost",{"$f":"(B35/B20)*B132","v":8.1904761904761869E-2},{"$nulls":4},"Fixed cost"]
["Extra Labour cost",0,{"$nulls":4},"Labour cost/PMWS-D",null,null,{"$f":"J120","v":10.84}]
[{"$nulls":6},"Building cost/pig (£)",null,null,{"$f":"J121","v":3.47}]
["Penalty for SS",0,{"$nulls":4},"Equipment cost/pig (£)",null,null,{"$f":"J122","v":3.51}]
["Revenue forgone due to loss in quality",{"$f":"B146*B46","v":0},{"$nulls":4},"Other fixed cost/pig (£)",null,null,{"$f":"J123","v":2.68}]
["Revenue forgone due to space misused",{"$f":"E48*(B132/B20)","v":3.6612828033824663}]
["revenue forgone by death below average",{"$f":"(B46-B147)-J132","v":0}]
[null,null,null,"gross margin",{"$f":"J132-SUM(J134:J142)","v":35.585030799542963}]
["PCV2-S net margin",{"$f":" (B139+B140+B141+B142+B143+B144+B147+B148+B149)*-1","v":-7.7979867215974705},null,"profit",{"$f":"J151","v":15.085030799542947},null,"PROFITS",null,null,{"$f":" J132-J134-J135-J136-J138-J139-J140-J141-J142-J144-J145-J146-J147-J137","v":15.085030799542947}]

{"sheet":"Calculation of farm level cost","index":4,"n_rows":257,"n_cols":22,"rows_kept":257,"cut":false,"hidden":true,"merged":[]}
["CALCULATION OF FARM LEVE COST"]
[]
["Sow performance"]
["Number of sows",1]
["Litters/sow/year",{"$f":"'Economic analysis for each pig'!B7","v":2.25}]
["Born alive/sow/year",{"$f":"'Economic analysis for each pig'!B10","v":25.2}]
["Weaned/sow/year",{"$f":"'Economic analysis for each pig'!B11","v":21.99456}]
[]
["Number of different types of pigs/sow/year"]
[]
["Number of PMWS-D",{"$f":"(('Epidemiological Model flow'!$B$43)/100)*B7*B4","v":1.2402642404926778}]
["Number of PMWS-S",{"$f":"(('Epidemiological Model flow'!$B$44)/100)*B7*B4","v":0.38186458047965977}]
["Number of SD",{"$f":"(('Epidemiological Model flow'!$B$45)/100)*B7*B4","v":1.4146835060681848}]
["Number of SS",{"$f":"(('Epidemiological Model flow'!B46)/100)*B7*B4","v":5.542899368174881}]
["Number of H",{"$f":"(('Epidemiological Model flow'!B48)/100)*B4*B7","v":12.735064925773109}]
[]
["Cost of PCV2 and disease at farm level"]
[]
["Cost of PMWS-D",{"$f":"('Economic analysis for each pig'!B78)*B11","v":-103.97252325047717},null,"profits P-D",{"$f":"B11*'Economic analysis for each pig'!E78","v":-76.535726742376596}]
["Cost of PMWS-S",{"$f":"('Economic analysis for each pig'!B104)*B12","v":-7.9198086538380821},null,"profits P-S",{"$f":"B12*'Economic analysis for each pig'!E104","v":1.1929001128017149}]
["Cost of SD",{"$f":"('Economic analysis for each pig'!B127)*B13","v":-114.65396722638316},null,"profits SD",{"$f":"B13*'Economic analysis for each pig'!E127","v":-83.35871399555505}]
["Cost of SS",{"$f":"('Economic analysis for each pig'!B151)*B14","v":-43.22345567217873},null,"profits SS",{"$f":"B14*'Economic analysis for each pig'!E151","v":83.614807687685229}]
[null,null,null,"profits HS",{"$f":"B15*'Economic analysis for each pig'!E48","v":244.7900396166346}]
["Total cost",{"$f":"  B19+B20+B21+B22","v":-269.76975480287712}]
["PMWS cost",{"$f":" B19+B20","v":-111.89233190431526}]
["Subclinical cost",{"$f":" B21+B22","v":-157.87742289856189}]
["PMWS cost %",{"$f":"(B25/B24)*100","v":41.476974313178978}]
["Subclinical cost %",{"$f":" (B26/B24)*100","v":58.523025686821029}]
["profits (exc. HD)",{"$f":"SUM(E19:E23)","v":169.70330667918989}]
[]
["Dynamic model of cost (deterministic)"]
["cost/sow/year"]
["PMWS severity",0,0.5,1,1.5,2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["PMWS-D cost",{"$f":"('Epidemiological Model flow'!B56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!C56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!D56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!E56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!F56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!G56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!H56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!I56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!J56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!K56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!L56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!M56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!N56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!O56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!P56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!Q56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!R56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!S56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!T56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!U56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!V56/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$78*-1","v":{"$error":"#NAME?"}}]
["PMWS-S cost",{"$f":"('Epidemiological Model flow'!B57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!C57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!D57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!E57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!F57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!G57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!H57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!I57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!J57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!K57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!L57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!M57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!N57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!O57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!P57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!Q57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!R57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!S57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!T57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!U57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!V57/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$104*-1","v":{"$error":"#NAME?"}}]
["PCV2-D cost",{"$f":"('Epidemiological Model flow'!B58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!C58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!D58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!E58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!F58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!G58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!H58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!I58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!J58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!K58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!L58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!M58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!N58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!O58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!P58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!Q58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!R58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!S58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!T58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!U58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!V58/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$127*-1","v":{"$error":"#NAME?"}}]
["PCV2-S cost",{"$f":"('Epidemiological Model flow'!B59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!C59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!D59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!E59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!F59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!G59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!H59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!I59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!J59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!K59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!L59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!M59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!N59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!O59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!P59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!Q59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!R59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!S59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!T59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!U59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!V59/100)*'Economic analysis for each pig'!$B$11*'Economic analysis for each pig'!$B$151*-1","v":{"$error":"#NAME?"}}]
["Total PMWS + Subclincal cost",{"$f":"SUM(B34:B37)","v":{"$error":"#NAME?"}},{"$f":"SUM(C34:C37)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(T34:T37)","v":{"$error":"#NAME?"}},{"$f":"SUM(U34:U37)","v":{"$error":"#NAME?"}},{"$f":"SUM(V34:V37)","v":{"$error":"#NAME?"}}]
["PMWS-D + PMWS-S",{"$f":"B34+B35","v":{"$error":"#NAME?"}},{"$f":"C34+C35","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"T34+T35","v":{"$error":"#NAME?"}},{"$f":"U34+U35","v":{"$error":"#NAME?"}},{"$f":"V34+V35","v":{"$error":"#NAME?"}}]
["PCV2-D + PCV2-S",{"$f":"B36+B37","v":{"$error":"#NAME?"}},{"$f":"C36+C37","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"T36+T37","v":{"$error":"#NAME?"}},{"$f":"U36+U37","v":{"$error":"#NAME?"}},{"$f":"V36+V37","v":{"$error":"#NAME?"}}]
["PMWS cost %",{"$f":"((B34+B35)/B38)*100","v":{"$error":"#NAME?"}},{"$f":"((C34+C35)/C38)*100","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"((T34+T35)/T38)*100","v":{"$error":"#NAME?"}},{"$f":"((U34+U35)/U38)*100","v":{"$error":"#NAME?"}},{"$f":"((V34+V35)/V38)*100","v":{"$error":"#NAME?"}}]
["Subclinical cost %",{"$f":"((B36+B37)/B38)*100","v":{"$error":"#NAME?"}},{"$f":"((C36+C37)/C38)*100","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"((T36+T37)/T38)*100","v":{"$error":"#NAME?"}},{"$f":"((U36+U37)/U38)*100","v":{"$error":"#NAME?"}},{"$f":"((V36+V37)/V38)*100","v":{"$error":"#NAME?"}}]
["Income",{"$f":"('Epidemiological Model flow'!B61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!C61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!D61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!E61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!F61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!G61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!H61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!I61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!J61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!K61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!L61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!M61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!N61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!O61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!P61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!Q61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!R61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!S61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!T61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!U61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!V61/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}}]
["PD profits",{"$f":"('Epidemiological Model flow'!B453/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B493/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B533/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B572/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B612/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B652/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B692/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B732/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B772/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B812/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B852/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B892/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B932/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B972/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1012/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1052/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1093/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1134/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1174/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1214/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1253/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$78","v":{"$error":"#NAME?"}}]
["PS profits",{"$f":"('Epidemiological Model flow'!B454/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B494/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B534/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B573/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B613/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B653/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B693/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B733/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B773/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B813/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B853/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B893/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B933/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B973/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1013/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1053/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1094/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1135/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1175/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1215/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1254/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$104","v":{"$error":"#NAME?"}}]
["SD prfits",{"$f":"('Epidemiological Model flow'!B455/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B495/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B535/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B574/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B614/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B654/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B694/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B734/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B774/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B814/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B854/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B894/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B934/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B974/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1014/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1054/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1095/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1136/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1176/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1216/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1255/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$127","v":{"$error":"#NAME?"}}]
["SS profits",{"$f":"('Epidemiological Model flow'!B456/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B496/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B536/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B575/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B615/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B655/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B695/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B735/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B775/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B815/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B855/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B895/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B935/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B975/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1015/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1055/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1096/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1137/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1177/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1217/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1256/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$151","v":{"$error":"#NAME?"}}]
["HS profits",{"$f":"('Epidemiological Model flow'!B458/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B498/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B538/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B577/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B617/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B657/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B697/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B737/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B777/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B817/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B857/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B897/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B937/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B977/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1017/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1057/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1098/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1139/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1179/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1219/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}},{"$f":"('Epidemiological Model flow'!B1258/100)*'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$E$48","v":{"$error":"#NAME?"}}]
["Total profits",{"$f":"SUM(B44:B48)","v":{"$error":"#NAME?"}},{"$f":"SUM(C44:C48)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
{"$rows_empty":19}
["Dynamic model (stochastic) - components not link by % change"]
[]
["PMWS severity",0,0.5,1,1.5,2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Total cost low 90% CI",{"$f":"C134","v":4.6531079999999996},{"$f":"C135","v":5.2140659999999999},{"$f":"C136","v":5.8307520000000004},{"$f":"C137","v":6.555752},{"$f":"C138","v":7.3473879999999996},{"$f":"C139","v":8.2552210000000006},{"$f":"C140","v":12.96238},{"$f":"C141","v":23.4267},{"$f":"C142","v":35.948079999999997},{"$f":"C143","v":50.525559999999999},{"$f":"C144","v":66.620480000000001},{"$f":"C145","v":85.365650000000002},{"$f":"C146","v":107.0485},{"$f":"C147","v":131.67570000000001},{"$f":"C148","v":163.47049999999999},{"$f":"C149","v":200.67609999999999},{"$f":"C150","v":246.10579999999999},{"$f":"C151","v":304.02510000000001},{"$f":"C152","v":375.99149999999997},{"$f":"C153","v":463.43329999999997},{"$f":"C154","v":576.96680000000003}]
["Total PMWS cost mode",{"$f":"B134","v":18.384530000000002},{"$f":"B135","v":20.60324},{"$f":"B136","v":23.081790000000002},{"$f":"B137","v":25.849540000000001},{"$f":"B138","v":28.938610000000001},{"$f":"B139","v":32.434939999999997},{"$f":"B140","v":40.471339999999998},{"$f":"B141","v":54.786360000000002},{"$f":"B142","v":71.160700000000006},{"$f":"B143","v":89.492999999999995},{"$f":"B144","v":110.4534},{"$f":"B145","v":134.6694},{"$f":"B146","v":162.8073},{"$f":"B147","v":195.5617},{"$f":"B148","v":234.578},{"$f":"B149","v":280.32900000000001},{"$f":"B150","v":335.16340000000002},{"$f":"B151","v":401.95729999999998},{"$f":"B152","v":484.25170000000003},{"$f":"B153","v":584.72370000000001},{"$f":"B154","v":708.68550000000005}]
["total cost high 90% CI",{"$f":"D134","v":34.27411},{"$f":"D135","v":38.490479999999998},{"$f":"D136","v":43.23039},{"$f":"D137","v":48.43497},{"$f":"D138","v":54.371459999999999},{"$f":"D139","v":60.880240000000001},{"$f":"D140","v":73.08126},{"$f":"D141","v":91.741759999999999},{"$f":"D142","v":112.13630000000001},{"$f":"D143","v":134.97790000000001},{"$f":"D144","v":160.49809999999999},{"$f":"D145","v":190.82},{"$f":"D146","v":226.3766},{"$f":"D147","v":267.60300000000001},{"$f":"D148","v":315.10640000000001},{"$f":"D149","v":372.10239999999999},{"$f":"D150","v":438.39240000000001},{"$f":"D151","v":515.07830000000001},{"$f":"D152","v":604.69629999999995},{"$f":"D153","v":715.63789999999995},{"$f":"D154","v":861.904}]
["PMWS cost low 90% CI",{"$f":"C155","v":0},{"$f":"C156","v":0},{"$f":"C157","v":0},{"$f":"C158","v":0},{"$f":"C159","v":0},{"$f":"C160","v":0},{"$f":"C161","v":0},{"$f":"C162","v":6.085737},{"$f":"C163","v":15.490640000000001},{"$f":"C164","v":22.849160000000001},{"$f":"C165","v":26.35181},{"$f":"C166","v":29.704450000000001},{"$f":"C167","v":33.288409999999999},{"$f":"C168","v":37.250929999999997},{"$f":"C169","v":41.364330000000002},{"$f":"C170","v":45.284959999999998},{"$f":"C171","v":48.884270000000001},{"$f":"C172","v":53.325330000000001},{"$f":"C173","v":59.709020000000002},{"$f":"C174","v":68.716939999999994},{"$f":"C175","v":78.961969999999994}]
["PMWS cost mean",{"$f":"B155","v":0},{"$f":"B156","v":0},{"$f":"B157","v":0},{"$f":"B158","v":0},{"$f":"B159","v":0},{"$f":"B160","v":5.1023909999999999E-2},{"$f":"B161","v":4.2466290000000004},{"$f":"B162","v":13.88865},{"$f":"B163","v":22.114560000000001},{"$f":"B164","v":28.070550000000001},{"$f":"B165","v":33.956800000000001},{"$f":"B166","v":41.024439999999998},{"$f":"B167","v":50.012650000000001},{"$f":"B168","v":61.551049999999996},{"$f":"B169","v":77.115279999999998},{"$f":"B170","v":96.791120000000006},{"$f":"B171","v":122.0733},{"$f":"B172","v":153.76949999999999},{"$f":"B173","v":193.50409999999999},{"$f":"B174","v":248.38919999999999},{"$f":"B175","v":332.32139999999998}]
["PMWS cost high 90% CI",{"$f":"D155","v":0},{"$f":"D156","v":0},{"$f":"D157","v":0},{"$f":"D158","v":0},{"$f":"D159","v":0},{"$f":"D160","v":0},{"$f":"D161","v":10.48831},{"$f":"D162","v":20.223140000000001},{"$f":"D163","v":26.119499999999999},{"$f":"D164","v":32.872590000000002},{"$f":"D165","v":41.407960000000003},{"$f":"D166","v":52.521680000000003},{"$f":"D167","v":67.478870000000001},{"$f":"D168","v":87.395529999999994},{"$f":"D169","v":118.12869999999999},{"$f":"D170","v":157.4118},{"$f":"D171","v":210.9708},{"$f":"D172","v":280.2878},{"$f":"D173","v":373.77179999999998},{"$f":"D174","v":541.47550000000001},{"$f":"D175","v":722.50459999999998}]
["Subclinical cost low 90% CI",{"$f":"C176","v":4.6531079999999996},{"$f":"C177","v":5.2140659999999999},{"$f":"C178","v":5.8307520000000004},{"$f":"C179","v":6.555752},{"$f":"C180","v":7.3473879999999996},{"$f":"C181","v":8.2408099999999997},{"$f":"C182","v":9.1624339999999993},{"$f":"C183","v":10.407719999999999},{"$f":"C184","v":14.553050000000001},{"$f":"C185","v":21.457159999999998},{"$f":"C186","v":29.773790000000002},{"$f":"C187","v":39.022770000000001},{"$f":"C188","v":47.657220000000002},{"$f":"C189","v":54.837609999999998},{"$f":"C190","v":60.029499999999999},{"$f":"C191","v":62.974150000000002},{"$f":"C192","v":64.195949999999996},{"$f":"C193","v":73.433980000000005},{"$f":"C194","v":105.04940000000001},{"$f":"C195","v":0},{"$f":"C196","v":0}]
["Subclinical cost mean",{"$f":"B176","v":18.384530000000002},{"$f":"B177","v":20.60324},{"$f":"B178","v":23.081790000000002},{"$f":"B179","v":25.849540000000001},{"$f":"B180","v":28.938610000000001},{"$f":"B181","v":32.383920000000003},{"$f":"B182","v":36.224719999999998},{"$f":"B183","v":40.897709999999996},{"$f":"B184","v":49.046140000000001},{"$f":"B185","v":61.422460000000001},{"$f":"B186","v":76.496610000000004},{"$f":"B187","v":93.644940000000005},{"$f":"B188","v":112.7946},{"$f":"B189","v":134.01060000000001},{"$f":"B190","v":157.46270000000001},{"$f":"B191","v":183.53790000000001},{"$f":"B192","v":213.09},{"$f":"B193","v":248.18780000000001},{"$f":"B194","v":290.74759999999998},{"$f":"B195","v":336.33449999999999},{"$f":"B196","v":376.36419999999998}]
["Subclinical cost high 90% CI",{"$f":"D176","v":34.27411},{"$f":"D177","v":38.490479999999998},{"$f":"D178","v":43.23039},{"$f":"D179","v":48.43497},{"$f":"D180","v":54.371459999999999},{"$f":"D181","v":60.839869999999998},{"$f":"D182","v":68.220799999999997},{"$f":"D183","v":77.184650000000005},{"$f":"D184","v":90.54365},{"$f":"D185","v":107.98269999999999},{"$f":"D186","v":130.4409},{"$f":"D187","v":156.15770000000001},{"$f":"D188","v":187.03710000000001},{"$f":"D189","v":222.66460000000001},{"$f":"D190","v":264.98919999999998},{"$f":"D191","v":315.6182},{"$f":"D192","v":376.36320000000001},{"$f":"D193","v":446.92039999999997},{"$f":"D194","v":522.53489999999999},{"$f":"D195","v":608.07140000000004},{"$f":"D196","v":711.15260000000001}]
["Profits low 90%",{"$f":"C197","v":390.75839999999999},{"$f":"C198","v":386.5478},{"$f":"C199","v":381.8725},{"$f":"C200","v":376.589},{"$f":"C201","v":370.48970000000003},{"$f":"C202","v":363.72030000000001},{"$f":"C203","v":352.46289999999999},{"$f":"C204","v":336.08629999999999},{"$f":"C205","v":317.67590000000001},{"$f":"C206","v":297.57240000000002},{"$f":"C207","v":274.12639999999999},{"$f":"C208","v":246.78309999999999},{"$f":"C209","v":214.69290000000001},{"$f":"C210","v":177.30510000000001},{"$f":"C211","v":132.7663},{"$f":"C212","v":80.478449999999995},{"$f":"C213","v":18.798469999999998},{"$f":"C214","v":-53.587989999999998},{"$f":"C215","v":-138.0865},{"$f":"C216","v":-245.2073},{"$f":"C217","v":-378.1825}]
["profits mode",{"$f":"B197","v":406.14089999999999},{"$f":"B198","v":403.84280000000001},{"$f":"B199","v":401.22669999999999},{"$f":"B200","v":398.2475},{"$f":"B201","v":394.85399999999998},{"$f":"B202","v":390.9502},{"$f":"B203","v":383.4554},{"$f":"B204","v":371.03190000000001},{"$f":"B205","v":356.65339999999998},{"$f":"B206","v":340.3143},{"$f":"B207","v":321.48790000000002},{"$f":"B208","v":299.63549999999998},{"$f":"B209","v":274.15129999999999},{"$f":"B210","v":244.38149999999999},{"$f":"B211","v":208.8879},{"$f":"B212","v":167.11420000000001},{"$f":"B213","v":116.93510000000001},{"$f":"B214","v":55.638559999999998},{"$f":"B215","v":-20.195360000000001},{"$f":"B216","v":-113.21680000000001},{"$f":"B217","v":-228.57140000000001}]
["Profits high 90%",{"$f":"D197","v":417.78870000000001},{"$f":"D198","v":416.887},{"$f":"D199","v":415.82409999999999},{"$f":"D200","v":414.61270000000002},{"$f":"D201","v":413.16199999999998},{"$f":"D202","v":411.49799999999999},{"$f":"D203","v":407.2724},{"$f":"D204","v":398.30119999999999},{"$f":"D205","v":387.7},{"$f":"D206","v":375.1651},{"$f":"D207","v":361.01679999999999},{"$f":"D208","v":344.51319999999998},{"$f":"D209","v":325.4717},{"$f":"D210","v":303.38810000000001},{"$f":"D211","v":275.77069999999998},{"$f":"D212","v":243.58940000000001},{"$f":"D213","v":203.13890000000001},{"$f":"D214","v":152.76660000000001},{"$f":"D215","v":90.195859999999996},{"$f":"D216","v":12.178599999999999},{"$f":"D217","v":-93.901859999999999}]
{"$rows_empty":32}
["Duplication of deteminsitic cost table to be used for the stochastic simulations"]
[]
["PMWS severity",0,0.5,1,1.5,2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["PMWS-D cost",{"$f":"B34","v":{"$error":"#NAME?"}},{"$f":"C34","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["PMWS-S cost",{"$f":"B35","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["PCV2-D cost",{"$f":"B36","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["PCV2-S cost",{"$f":"B37","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Total cost",{"$f":"_xll.RiskOutput(\"Total cost0\") + B38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"Total cost0.5\") + C38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"Total cost1\") + D38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"Total cost1.5\") + E38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"Total cost2\") + F38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + G38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + H38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + I38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + J38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + K38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + L38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + M38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + N38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + O38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + P38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + Q38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + R38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + S38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + T38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + U38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + V38","v":{"$error":"#NAME?"}}]
["PMWS cost ",{"$f":"_xll.RiskOutput() + B39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + C39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + D39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + E39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + F39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + G39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + H39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + I39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + J39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + K39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + L39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + M39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + N39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + O39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + P39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + Q39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + R39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + S39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + T39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + U39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + V39","v":{"$error":"#NAME?"}}]
["Subclinical cost",{"$f":"_xll.RiskOutput() + B40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + C40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + D40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + E40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + F40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + G40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + H40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + I40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + J40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + K40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + L40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + M40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + N40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + O40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + P40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + Q40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + R40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + S40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + T40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + U40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + V40","v":{"$error":"#NAME?"}}]
["PMWS cost %",{"$f":"B41","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Subclinical cost %",{"$f":"B42","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Income",{"$f":"B43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["profits",{"$f":"_xll.RiskOutput(\"profits0\") + B49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"profits0.5\") + C49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"profits / profits HS1\") + D49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"profits1.5\") + E49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"profits2\") + F49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + G49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + H49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + I49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + J49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + K49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + L49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + M49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + N49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + O49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + P49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + Q49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + R49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + S49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + T49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + U49","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput() + V49","v":{"$error":"#NAME?"}}]
[]
[]
["Results from simulations"]
[null,"mean","low CI","high CI","severity"]
["Total cost0",18.384530000000002,4.6531079999999996,34.27411,0]
["Total cost0.5",20.60324,5.2140659999999999,38.490479999999998,{"$f":"E134+0.5","v":0.5}]
["Total cost1",23.081790000000002,5.8307520000000004,43.23039,{"$f":"E135+0.5","v":1}]
["Total cost1.5",25.849540000000001,6.555752,48.43497,1.5]
["Total cost2",28.938610000000001,7.3473879999999996,54.371459999999999,2]
["Total cost",32.434939999999997,8.2552210000000006,60.880240000000001,2.5]
["Total cost",40.471339999999998,12.96238,73.08126,3]
["Total cost",54.786360000000002,23.4267,91.741759999999999,3.5]
["Total cost",71.160700000000006,35.948079999999997,112.13630000000001,4]
["Total cost",89.492999999999995,50.525559999999999,134.97790000000001,4.5]
["Total cost",110.4534,66.620480000000001,160.49809999999999,5]
["Total cost",134.6694,85.365650000000002,190.82,5.5]
["Total cost",162.8073,107.0485,226.3766,6]
["Total cost",195.5617,131.67570000000001,267.60300000000001,6.5]
["Total cost",234.578,163.47049999999999,315.10640000000001,7]
["Total cost",280.32900000000001,200.67609999999999,372.10239999999999,7.5]
["Total cost",335.16340000000002,246.10579999999999,438.39240000000001,8]
["Total cost",401.95729999999998,304.02510000000001,515.07830000000001,8.5]
["Total cost",484.25170000000003,375.99149999999997,604.69629999999995,9]
["Total cost",584.72370000000001,463.43329999999997,715.63789999999995,9.5]
["Total cost",708.68550000000005,576.96680000000003,861.904,10]
["PMWS cost",0,0,0,0]
["PMWS cost",0,0,0,0.5]
["PMWS cost / profits HS",0,0,0,1]
["PMWS cost",0,0,0,1.5]
["PMWS cost",0,0,0,2]
["PMWS cost",5.1023909999999999E-2,0,0,2.5]
["PMWS cost",4.2466290000000004,0,10.48831,3]
["PMWS cost",13.88865,6.085737,20.223140000000001,3.5]
["PMWS cost",22.114560000000001,15.490640000000001,26.119499999999999,4]
["PMWS cost",28.070550000000001,22.849160000000001,32.872590000000002,4.5]
["PMWS cost",33.956800000000001,26.35181,41.407960000000003,5]
["PMWS cost",41.024439999999998,29.704450000000001,52.521680000000003,5.5]
["PMWS cost",50.012650000000001,33.288409999999999,67.478870000000001,6]
["PMWS cost",61.551049999999996,37.250929999999997,87.395529999999994,6.5]
["PMWS cost",77.115279999999998,41.364330000000002,118.12869999999999,7]
["PMWS cost",96.791120000000006,45.284959999999998,157.4118,7.5]
["PMWS cost",122.0733,48.884270000000001,210.9708,8]
["PMWS cost",153.76949999999999,53.325330000000001,280.2878,8.5]
["PMWS cost",193.50409999999999,59.709020000000002,373.77179999999998,9]
["PMWS cost",248.38919999999999,68.716939999999994,541.47550000000001,9.5]
["PMWS cost",332.32139999999998,78.961969999999994,722.50459999999998,10]
["Subclinical cost",18.384530000000002,4.6531079999999996,34.27411,0]
["Subclinical cost",20.60324,5.2140659999999999,38.490479999999998,0.5]
["Subclinical cost / profits HS",23.081790000000002,5.8307520000000004,43.23039,1]
["Subclinical cost",25.849540000000001,6.555752,48.43497,1.5]
["Subclinical cost",28.938610000000001,7.3473879999999996,54.371459999999999,2]
["Subclinical cost",32.383920000000003,8.2408099999999997,60.839869999999998,2.5]
["Subclinical cost",36.224719999999998,9.1624339999999993,68.220799999999997,3]
["Subclinical cost",40.897709999999996,10.407719999999999,77.184650000000005,3.5]
["Subclinical cost",49.046140000000001,14.553050000000001,90.54365,4]
["Subclinical cost",61.422460000000001,21.457159999999998,107.98269999999999,4.5]
["Subclinical cost",76.496610000000004,29.773790000000002,130.4409,5]
["Subclinical cost",93.644940000000005,39.022770000000001,156.15770000000001,5.5]
["Subclinical cost",112.7946,47.657220000000002,187.03710000000001,6]
["Subclinical cost",134.01060000000001,54.837609999999998,222.66460000000001,6.5]
["Subclinical cost",157.46270000000001,60.029499999999999,264.98919999999998,7]
["Subclinical cost",183.53790000000001,62.974150000000002,315.6182,7.5]
["Subclinical cost",213.09,64.195949999999996,376.36320000000001,8]
["Subclinical cost",248.18780000000001,73.433980000000005,446.92039999999997,8.5]
["Subclinical cost",290.74759999999998,105.04940000000001,522.53489999999999,9]
["Subclinical cost",336.33449999999999,0,608.07140000000004,9.5]
["Subclinical cost",376.36419999999998,0,711.15260000000001,10]
["profits0",406.14089999999999,390.75839999999999,417.78870000000001,0]
["profits0.5",403.84280000000001,386.5478,416.887,0.5]
["profits / profits HS1",401.22669999999999,381.8725,415.82409999999999,1]
["profits1.5",398.2475,376.589,414.61270000000002,{"$f":"E199+0.5","v":1.5}]
["profits2",394.85399999999998,370.48970000000003,413.16199999999998,2]
["profits",390.9502,363.72030000000001,411.49799999999999,2.5]
["profits",383.4554,352.46289999999999,407.2724,3]
["profits",371.03190000000001,336.08629999999999,398.30119999999999,3.5]
["profits",356.65339999999998,317.67590000000001,387.7,4]
["profits",340.3143,297.57240000000002,375.1651,4.5]
["profits",321.48790000000002,274.12639999999999,361.01679999999999,5]
["profits",299.63549999999998,246.78309999999999,344.51319999999998,5.5]
["profits",274.15129999999999,214.69290000000001,325.4717,6]
["profits",244.38149999999999,177.30510000000001,303.38810000000001,6.5]
["profits",208.8879,132.7663,275.77069999999998,7]
["profits",167.11420000000001,80.478449999999995,243.58940000000001,7.5]
["profits",116.93510000000001,18.798469999999998,203.13890000000001,8]
["profits",55.638559999999998,-53.587989999999998,152.76660000000001,8.5]
["profits",-20.195360000000001,-138.0865,90.195859999999996,9]
["profits",-113.21680000000001,-245.2073,12.178599999999999,9.5]
["profits",-228.57140000000001,-378.1825,-93.901859999999999,10]
{"$rows_empty":7}
["Calculation of cost with different DAPP levels"]
[]
[]
["DAPP=1.20"]
["Total PMWS cost",14.406244507254236,16.1446110037121,18.083738410118354,20.245601231032662,22.654117599362188,25.335118796322448,31.497402944075986,43.2760895424707,56.859659969575191,71.19901064419021,87.795291239901772,107.03465963387995,129.38471737664787,155.42130243307685,185.86967350879064,221.66955046448626,264.07858076955642,314.83304163957177,376.37938437125661,452.15423188242852,546.79237423586994]
["Clinical PMWS cost",0,0,0,0,0,0,3.181200334803592,11.649685340611374,20.32657438772177,23.865302222570829,28.359739222060131,34.110730066432218,41.516000027866838,51.093182693366742,63.496911494957587,79.514431083790768,100.01149196753526,125.78984231206806,157.33646556431873,194.56084355580151,236.92110580688268]
["Subclinical PMWS cost",14.406244507254236,16.1446110037121,18.083738410118354,20.245601231032662,22.654117599362188,25.335118796322448,28.316202609272395,31.626404201859327,36.533085581853427,47.333708421619377,59.435552017841644,72.923929567447743,87.868717348781047,104.32811973971012,122.37276201383305,142.15511938069551,164.06708880202117,189.04319932750371,219.04291880693785,257.59338832662701,309.87126842898726]
["Total profits",82.323865773312406,80.475955623139328,78.403264382630397,76.079050045658704,73.473716389747779,70.554668306638504,64.4422840427344,53.215094609106373,40.257657703870109,26.569662021953512,10.723229873368822,-7.6519951034622835,-29.004993798585645,-53.88954851060214,-83.00463169462455,-117.25840651474849,-157.87032438389187,-206.53002695154956,-265.6265582759064,-338.52545563647004,-429.7734156032829]
["DAPP=1.25"]
["Total PMWS cost",15.314912463433064,17.162925712771649,19.224362784008473,21.522584214554183,24.083016763726761,26.933121010196427,33.46314706268987,45.929021988926806,60.297707249606717,75.467726947026136,93.022986988412939,113.37062565045923,137.00307706690137,164.52578289039909,196.69962933099262,234.5077414105935,279.26144886610808,332.76454256970942,397.54967557165924,477.16429723717386,576.384131104875]
["Clinical PMWS cost",0,0,0,0,0,0,3.3609116022634566,12.307795329839427,21.469087229950727,25.205051571337119,29.949236163519686,36.01852637958465,43.831467580710722,53.932047258161205,67.006760868306742,83.87819582818851,105.44476005992395,132.5249775118607,165.58489120287118,204.45127940600418,248.43916141850286]
["Subclinical PMWS cost",15.314912463433064,17.162925712771649,19.224362784008473,21.522584214554183,24.083016763726761,26.933121010196427,30.10223546042641,33.621226659087377,38.828620019655986,50.262675375689014,63.073750824893253,77.352099270874561,93.171609486190647,110.59373563223789,129.69286846268588,150.629545582405,173.81668880618412,200.23956505784872,231.96478436878806,272.71301783116968,327.94496968637213]
["Total profits",166.81062046531559,164.75635606776703,162.44344213585671,159.83954177764332,156.90853740459519,153.61023335895058,147.05615084695657,135.31450178717307,121.75746551307518,107.38450171128702,90.739168281569164,71.431810144960338,48.990710459390755,22.835187944815317,-7.7657520532517026,-43.758733052897355,-86.409956017294732,-137.46672119347832,-199.39020357336608,-275.63680904254619,-370.86642959993418]
["DAPP=1.30"]
["Total PMWS cost",16.22358041961191,18.181240421831212,20.364987157898611,22.799567198075724,25.511915928091355,28.531123224070438,35.428891181303776,48.581954435382947,63.735754529638271,79.736443249862091,98.250682736924134,119.70659166703854,144.62143675715492,173.63026334772141,207.52958515319466,247.34593235670081,294.4443169626598,350.69604349984712,418.71996677206204,502.17436259191925,605.97588797388016]
["Clinical PMWS cost",0,0,0,0,0,0,3.5406228697233213,12.965905319067481,22.611600072179684,26.544800920103409,31.53873310497924,37.926322692737081,46.146935133554614,56.770911822955668,70.516610241655911,88.241960572586237,110.87802815231264,139.26011271165336,173.83331684142362,214.3417152562069,259.95721703012316]
["Subclinical PMWS cost",16.22358041961191,18.181240421831212,20.364987157898611,22.799567198075724,25.511915928091355,28.531123224070438,31.888268311580454,35.616049116315466,41.124154457458587,53.191642329758679,66.71194963194489,81.78026897430145,98.474501623600304,116.85935152476573,137.01297491153878,159.10397178411455,183.56628881034715,211.43593078819379,244.88664993063838,287.83264733571241,346.018670943757]
["Total profits",251.29737515731873,249.03675651239467,246.48361988908297,243.60003350962785,240.34335841944252,236.66579841126259,229.67001765117863,217.41390896523973,203.25727332228013,188.19934140062043,170.75510668976941,150.51561539338286,126.9864147173671,99.559924400232717,67.473127588121031,29.740940408953662,-14.949587650697708,-68.403415435407226,-133.15384887082593,-212.74816244862251,-311.9594435965854]
["DAPP=1.35"]
["Total PMWS cost",17.132248375790716,19.199555130890737,21.505611531788702,24.076550181597213,26.940815092455892,30.129125437944378,37.39463529991761,51.234886881839003,67.173801809669726,84.005159552697933,103.47837848543521,126.0425576836177,152.23979644740831,182.73474380504354,218.35954097539656,260.1841233028079,309.62718505921123,368.6275444299846,439.89025797246455,527.18442794666453,635.56764484288499]
["Clinical PMWS cost",0,0,0,0,0,0,3.7203341371831851,13.624015308295533,23.754112914408637,27.884550268869692,33.128230046438787,39.834119005889498,48.462402686398484,59.609776387750117,74.026459615005038,92.605725316983936,116.31129624470128,145.99524791144597,182.08174247997604,224.2321511064095,271.47527264174323]
["Subclinical PMWS cost",17.132248375790716,19.199555130890737,21.505611531788702,24.076550181597213,26.940815092455892,30.129125437944378,33.674301162734423,37.61087157354347,43.419688895261089,56.120609283828252,70.350148438996428,86.208438677728211,103.77739376100982,123.12496741729342,144.3330813603915,167.57839798582395,193.31588881450998,222.63229651853862,257.80851549248848,302.95227684025497,364.09237220114176]
["Total profits",335.78412984932157,333.31715695702206,330.52379764230898,327.36052524161215,323.7781794342896,319.72136346357433,312.28388445540048,299.51331614330616,284.75708113148488,269.01418108995364,250.77104509796945,229.59942064180518,204.98211897534321,176.28466085564989,142.71200722949362,103.24061387080457,56.510780715899216,0.65989032266378445,-66.917494168285828,-149.85951585469886,-253.05245759323671]
["DAPP=1.40"]
["Total PMWS cost",18.040916331969537,20.217869839950279,22.646235905678815,25.353533165118726,28.369714256820455,31.72712765181835,39.360379418531487,53.887819328295095,70.611849089701224,88.273875855533845,108.70607423394635,132.37852370019695,159.85815613766175,191.83922426236575,229.18949679759848,273.02231424891511,324.81005315576283,386.55904536012213,461.06054917286713,552.19449330140969,665.15940171188993]
["Clinical PMWS cost",0,0,0,0,0,0,3.9000454046430488,14.282125297523583,24.896625756637587,29.224299617635978,34.717726987898338,41.741915319041922,50.777870239242354,62.448640952544572,77.536308988354179,96.969490061381649,121.74456433708994,152.73038311123858,190.33016811852846,234.12258695661214,282.99332825336342]
["Subclinical PMWS cost",18.040916331969537,20.217869839950279,22.646235905678815,25.353533165118726,28.369714256820455,31.72712765181835,35.460334013888435,39.60569403077151,45.715223333063648,59.049576237897867,73.988347246048008,90.636608381155014,109.0802858984194,129.39058330982118,151.65318780924429,176.05282418753342,203.06548881867286,233.82866224888357,270.73038105433864,318.07190634479758,382.16607345852651]
["Total profits",420.27088454132445,417.59755740164945,414.56397539553495,411.1210169735964,407.21300044913664,402.77692851588603,394.89775125962228,381.61272332137253,366.25688894068963,349.82902077928679,330.78698350616946,308.68322589022745,282.97782323331933,253.00939731106706,217.95088687086616,176.74028733265541,127.97114908249611,69.723196080734795,-0.68113946574575834,-86.970869260775203,-194.14547158988807]
["DAPP=1.45"]
["Total PMWS cost",18.949594338594569,21.236195464414834,23.786872229942954,26.63052934633718,29.798628133838164,33.325146433789357,41.326142397522496,56.540773494162472,74.049876290372325,92.542567723552324,113.93373963251872,138.71445115833151,167.47646561156498,200.94363754081297,240.0193601535683,285.86037416474454,339.99273029969322,404.49026116909579,482.23040733302724,577.20389723051824,694.7501578134586]
["Clinical PMWS cost",0,0,0,0,0,0,4.0797566714954403,14.940235284527057,26.038911803789116,30.563784498145981,36.306912405399551,43.649341203451065,53.092893705542899,65.286969892164194,81.045510559477307,101.33247307586163,127.17689781950396,159.46442166920195,198.57734461175804,244.01165228169089,294.50992092798253]
["Subclinical PMWS cost",18.949594338594569,21.236195464414834,23.786872229942954,26.63052934633718,29.798628133838164,33.325146433789357,37.246385726027057,41.600538209635417,48.010964486583205,61.978783225406339,77.626827227119179,95.065109954880455,114.38357190602208,135.65666764864878,158.97384959409101,184.52790108888291,212.81583248018924,245.02583949989386,283.65306272126924,333.19224494882735,400.24023688547607]
["Total profits",508.48529648009719,506.05542262417771,503.28337290454436,500.12011683720056,496.50964023354436,492.38802912549329,484.83851752252696,471.89555384400944,456.86007815506377,440.46974533011723,421.42260528149694,399.26014778268961,373.43010992320455,343.25762818070143,307.90149972582128,266.2857843343001,216.99166808461297,158.09009734195183,86.901165606642024,-0.29601613054148856,-108.47654694629358]

{"sheet":"Cost at National level","index":5,"n_rows":5457,"n_cols":9,"rows_kept":281,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["COST AT NATIONAL LEVEL","severity","N of sows","Mean Total cost/sow","farm cost"]
[null,0.01,70,{"$f":"B166","v":-10.046459060462563},{"$f":"C2*D2","v":-703.25213423237949},null,166]
[null,0.83,271,{"$f":"B213","v":-12.106941027587309},{"$f":"C3*D3","v":-3280.9810184761609},null,{"$f":"G2+47","v":213}]
[null,1.49,40,{"$f":"B260","v":-14.054731810802764},-562.18927243211056,null,{"$f":"G3+47","v":260}]
[null,1.73,70,{"$f":"B307","v":-14.834933092023819},-1038.4453164416673,null,307]
[null,1.8,110,{"$f":"B354","v":-15.070199674236388},-1657.7219641660026,null,354]
[null,1.87,50,{"$f":"B401","v":-15.309036170980841},-765.45180854904208,null,401]
[null,2.1,1050,{"$f":"B448","v":-16.119542974358936},-16925.520123076883,null,448]
[null,2.35,160,{"$f":"B495","v":-17.046971062855917},-2727.5153700569467,null,495]
[null,2.4,520,{"$f":"B542","v":-17.238464035810754},-8964.0012986215916,null,542]
[null,2.5,1280,{"$f":"B589","v":-17.627612750853665},-22563.344321092693,null,589]
[null,2.52,250,{"$f":"B636","v":-17.70643923076921},-4426.6098076923026,null,636]
[null,2.81,100,{"$f":"B683","v":-19.245399158555031},-1924.5399158555031,null,683]
[null,2.87,550,{"$f":"B730","v":-20.583861660216883},-11321.123913119285,null,730]
[null,3.13,600,{"$f":"B777","v":-26.663749127806827},-15998.249476684097,null,777]
[null,3.19,230,{"$f":"B824","v":-28.133845037614797},-6470.7843586514036,null,824]
[null,3.24,600,{"$f":"B871","v":-29.378837495548346},-17627.302497329008,null,871]
[null,3.43,830,{"$f":"B918","v":-34.279851510562025},-28452.27675376648,null,918]
[null,3.43,420,{"$f":"B965","v":-34.279851510562025},-14397.53763443605,null,965]
[null,3.5,80,{"$f":"B1012","v":-36.155453201580976},-2892.4362561264779,null,1012]
[null,3.58,328,{"$f":"B1059","v":-38.346688678732853},-12577.713886624377,null,1059]
[null,3.58,100,{"$f":"B1106","v":-38.346688678732853},-3834.6688678732853,null,1106]
[null,3.76,1850,{"$f":"B1153","v":-43.46909342703276},-80417.822840010602,null,1153]
[null,3.81,900,{"$f":"B1200","v":-44.940648493749364},-40446.583644374427,null,1200]
[null,3.83,170,{"$f":"B1247","v":-45.535341182865707},-7741.0080010871707,null,1247]
[null,3.88,60,{"$f":"B1294","v":-47.037428873353392},-2822.2457324012034,null,1294]
[null,3.92,250,{"$f":"B1341","v":-54.1793112981996},-13544.8278245499,null,1341]
[null,3.94,280,{"$f":"B1388","v":-54.873160685079412},-15364.484991822235,null,1388]
[null,4.41,190,{"$f":"B1435","v":-72.433560406112775},-13762.376477161428,null,1435]
[null,4.4400000000000004,274,{"$f":"B1482","v":-73.64059108384275},-20177.521956972912,null,1482]
[null,4.46,1550,{"$f":"B1529","v":-74.451328531416252},-115399.55922369519,null,1529]
[null,4.5599999999999996,160,{"$f":"B1576","v":-78.578731961505625},-12572.5971138409,null,1576]
[null,4.58,335,{"$f":"B1623","v":-79.41916618148781},-26605.420670798416,null,1623]
[null,4.62,500,{"$f":"B1670","v":-81.115231768960314},-40557.615884480154,null,1670]
[null,4.6399999999999997,180,{"$f":"B1717","v":-81.970924867534507},-14754.766476156212,null,1717]
[null,4.6500000000000004,232,{"$f":"B1764","v":-82.400700088145214},-19116.96242044969,null,1764]
[null,4.67,715,{"$f":"B1811","v":-83.2641274249861},-59533.851108865063,null,1811]
[null,4.75,194,{"$f":"B1858","v":-86.770107883806986},-16833.400929458556,null,1858]
[null,4.8499999999999996,360,{"$f":"B1905","v":-91.272600342985896},-32858.13612347492,null,1905]
[null,4.8899999999999997,150,{"$f":"B1952","v":-93.111774477579232},-13966.766171636884,null,1952]
[null,4.95,400,{"$f":"B1999","v":-95.912273710719361},-38364.909484287746,null,1999]
[null,4.96,670,{"$f":"B2046","v":-96.383947368594818},-64577.244736958528,null,2046]
[null,4.99,300,{"$f":"B2093","v":-97.807494697158177},-29342.248409147454,null,2093]
[null,5.03,500,{"$f":"B2140","v":-99.725614035479595},-49862.807017739797,null,2140]
[null,5.12,81,{"$f":"B2187","v":-104.12655483456167},-8434.2509415994955,null,2187]
[null,5.15,155,{"$f":"B2234","v":-105.62016812839393},-16371.126059901058,null,2234]
[null,5.22,200,{"$f":"B2281","v":-109.15805297064981},-21831.610594129961,null,2281]
[null,5.27,330,{"$f":"B2328","v":-111.73104880044261},-36871.246104146063,null,2328]
[null,5.29,2000,{"$f":"B2375","v":-112.77111728031979},-225542.23456063957,null,2375]
[null,5.31,483,{"$f":"B2422","v":-113.81745373123286},-54973.830152185474,null,2422]
[null,5.32,228,{"$f":"B2469","v":-114.34298429278951},-26070.200418756009,null,2469]
[null,5.39,450,{"$f":"B2516","v":-100.40360585182633},-45181.622633321844,null,2516]
[null,5.41,120,{"$f":"B2563","v":-119.14449103137299},-14297.338923764759,null,2563]
[null,5.42,70,{"$f":"B2610","v":-119.68605054287582},-8378.0235380013073,null,2610]
[null,5.46,320,{"$f":"B2657","v":-121.86863400260101},-38997.962880832325,null,2657]
[null,5.46,464,{"$f":"B2704","v":-121.86863400260101},-56547.046177206867,null,2704]
[null,5.49,318,{"$f":"B2751","v":-123.52287267286414},-39280.273509970793,null,2751]
[null,5.51,330,{"$f":"B2798","v":-124.63401172441385},-41129.223869056572,null,2798]
[null,5.51,280,{"$f":"B2845","v":-124.63401172441385},-34897.523282835878,null,2845]
[null,5.52,238,{"$f":"B2892","v":-125.19209026997183},-29795.717484253295,null,2892]
[null,5.53,242,{"$f":"B2939","v":-125.75184821206614},-30431.947267320003,null,2939]
[null,5.54,594,{"$f":"B2986","v":-126.31329060590916},-75030.094619910044,null,2986]
[null,5.66,1130,{"$f":"B3033","v":-133.18384609553783},-150497.74608795776,null,3033]
[null,5.68,268,{"$f":"B3080","v":-134.35321636943453},-36006.661987008454,null,3080]
[null,5.7,250,{"$f":"B3127","v":-135.52963463406527},-33882.408658516317,null,3127]
[null,5.78,200,{"$f":"B3174","v":-140.30663779199131},-28061.327558398261,null,3174]
[null,5.79,280,{"$f":"B3221","v":-140.91187627927258},{"$f":"C67*D67","v":-39455.325358196322},null,3221]
[null,5.8,300,{"$f":"B3268","v":-141.51893569191972},-42455.680707575913,null,{"$f":"G67+47","v":3268}]
[null,5.81,510,{"$f":"B3315","v":-142.12782147494346},-72485.188952221171,null,3315]
[null,5.88,144,{"$f":"B3362","v":-146.44162079009968},-21087.593393774354,null,3362]
[null,5.96,163,{"$f":"B3409","v":-151.48402024494322},-24691.895299925745,null,3409]
[null,6,84,{"$f":"B3456","v":-154.05101115564025},-12940.284937073782,null,3456]
[null,6.01,340,{"$f":"B3503","v":-154.69759046181781},-52597.180757018054,null,3503]
[null,6.12,850,{"$f":"B3550","v":-161.93955140063321},-137648.61869053822,null,3550]
[null,6.17,120,{"$f":"B3597","v":-165.31121835675026},-19837.346202810033,null,3597]
[null,6.18,563,{"$f":"B3644","v":-165.99164247195225},-93453.29471170911,null,3644]
[null,6.24,650,{"$f":"B3691","v":-170.11732712684693},-110576.26263245051,null,3691]
[null,6.27,336,{"$f":"B3738","v":-172.20817525917522},-57861.946887082871,null,3738]
[null,6.29,40,{"$f":"B3785","v":-173.61255855463867},-6944.5023421855467,null,3785]
[null,6.32,800,{"$f":"B3832","v":-175.73498354032165},-140587.98683225733,null,3832]
[null,6.36,676,{"$f":"B3879","v":-178.5947308958886},-120730.03808562069,null,3879]
[null,6.37,700,{"$f":"B3926","v":-179.31503923558296},-125520.52746490807,null,3926]
[null,6.37,470,{"$f":"B3973","v":-179.31503923558296},-84278.06844072399,null,3973]
[null,6.46,650,{"$f":"B4020","v":-185.89582502625697},-120832.28626706703,null,4020]
[null,6.49,900,{"$f":"B4067","v":-188.12912101614054},-169316.20891452648,null,4067]
[null,6.62,730,{"$f":"B4114","v":-198.04171476502518},-144570.45177846838,null,4114]
[null,6.78,214,{"$f":"B4161","v":-210.78234058231715},-45107.420884615873,null,4161]
[null,6.78,71,{"$f":"B4208","v":-210.78234058231715},-14965.546181344518,null,4208]
[null,6.86,850,{"$f":"B4255","v":-217.38428350041522},-184776.64097535293,null,4255]
[null,7,279,{"$f":"B4302","v":-229.32270204995137},-63981.03387193643,null,4302]
[null,7.03,636,{"$f":"B4349","v":-231.9461778981854},-147517.76914324591,null,4349]
[null,7.09,464,{"$f":"B4396","v":-197.34654019992749},-91568.794652766359,null,4396]
[null,7.11,110,{"$f":"B4443","v":-198.80164035608891},-21868.180439169781,null,4443]
[null,7.19,70,{"$f":"B4490","v":-246.33885709803616},-17243.719996862532,null,4490]
[null,7.25,180,{"$f":"B4537","v":-251.91411404215455},-45344.540527587822,null,4537]
[null,7.31,290,{"$f":"B4584","v":-257.58890790473129},-74700.783292372071,null,4584]
[null,7.36,160,{"$f":"B4631","v":-262.39508077481554},-41983.212923970488,null,4631]
[null,7.44,430,{"$f":"B4678","v":-270.23332049863239},-116200.32781441192,null,4678]
[null,7.57,230,{"$f":"B4725","v":-283.36866734857466},-65174.793490172175,null,4725]
[null,7.64,120,{"$f":"B4772","v":-290.65060188491123},-34878.072226189346,null,4772]
[null,7.69,380,{"$f":"B4819","v":-295.94343421833617},-112458.50500296774,null,4819]
[null,7.7,226,{"$f":"B4866","v":-297.01124209389855},-67124.540713221068,null,4866]
[null,7.76,240,{"$f":"B4913","v":-303.48340053241179},-72836.016127778828,null,4913]
[null,7.79,425,{"$f":"B4960","v":-306.76179759683475},-130373.76397865477,null,4960]
[null,7.8,229,{"$f":"B5007","v":-307.86091502447618},-70500.149540605053,null,5007]
[null,7.9,200,{"$f":"B5054","v":-319.02772678689945},-63805.545357379888,null,5054]
[null,8.0500000000000007,272,{"$f":"B5101","v":-336.38850992153544},-91497.674698657647,null,5101]
[null,8.06,490,{"$f":"B5148","v":-337.57244442273543},-165410.49776714036,null,5148]
[null,8.1999999999999993,330,{"$f":"B5195","v":-354.50337417687575},-116986.11347836899,null,5195]
[null,9.9700000000000006,90,{"$f":"B5242","v":-631.77960925482034},-56860.164832933828,null,5242]
[]
[null,"Total",{"$f":"SUM(C2:C110)","v":42972},{"$f":"SUM(D2:D110)","v":-14953.456803044897},{"$f":"SUM(E2:E110)","v":-5471278.7371182255}]
[]
[]
[null,"National number of sows",null,null,421000]
[null,"Sample fraction",null,null,{"$f":"C112/E115","v":0.10207125890736342}]
[]
[null,"PMWS national cost",null,null,{"$f":" (E112*100)/(E116*100)","v":-53602539.987125874}]
[]
[]
[]
["Calculation of cost for each farm in the cross-sectional study"]
[]
[]
["PMWS severity",0.01]
["Cost of SS",{"$f":"'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$B$151*('Cost at National level'!B158/100)","v":-10.046459060462563}]
["MF1 ",{"$f":"(B183*0.2835422)+1.056226","v":0.59626350865523181}]
["PMWS cost %",{"$f":"(B214/B213)*100","v":0}]
["PMWS cost",{"$f":" B256+B257","v":0}]
["Cost of PMWS-D",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B296/100)*'Economic analysis for each pig'!$B$78","v":0}]
["Average weight of H at slaughter",{"$f":"'Epidemiological Model flow'!$B$25","v":102.6}]
["Number of H-S",{"$f":"   100-B390-B391-B392-B393-B394","v":88.755402565253135}]
["Weight gain of H",{"$f":"'Epidemiological Model flow'!$B$27","v":94.5}]
["Weight gain of H",{"$f":"'Epidemiological Model flow'!$B$27","v":94.5}]
["MF1 standardize",{"$f":"((EXP(B501/4.5))-B510*0.5752-B511*0.5259-3.48)/0.6266","v":-1.213380076099533}]
["Cost of SD",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B580/100)*'Economic analysis for each pig'!$B$127","v":0}]
["MF1 standardize",{"$f":"((EXP(B595/4.5))-B604*0.5752-B605*0.5259-3.48)/0.6266","v":-1.177172852130107}]
["Cost of SD",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B627/100)*'Economic analysis for each pig'!$B$127","v":0}]
["Cost of PMWS-D",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B672/100)*'Economic analysis for each pig'!$B$78","v":-0.35766224048590434}]
["Number of PCV2-D",{"$f":"  B695","v":0}]
["Days in feed of H (t1)",{"$f":"'Epidemiological Model flow'!$B$24","v":140}]
["Number of H-D",{"$f":" B785","v":3.0906886930745094}]
["Mortality standarize",{"$f":"(B885-7.857083)/5.186543","v":-0.78711130267448304}]
["Percentage of PMWS pigs",{"$f":"IF(B884< 'Epidemiological Model flow'!$J$39*EXP('Epidemiological Model flow'!$F$39*B889),B884,'Epidemiological Model flow'!$J$39*EXP('Epidemiological Model flow'!$F$39*B889))","v":1.1540179265766772}]
["Post-weaning mortality of H (X2)",{"$f":"IF(B979<'Epidemiological Model flow'!$F$11,B979,'Epidemiological Model flow'!$F$11)","v":3.0906886930745094}]
["Cost of PMWS-S",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B1002/100)*'Economic analysis for each pig'!$B$104","v":0}]
["PCV2 standardized",{"$f":"((B1025/100)-0.3425545)/0.2049283","v":-0.60130214444501551}]
["Number of PMWS-D",{"$f":" B1068","v":0.86508201326098266}]
["Total cost"]
["% ADG reduc PMWS",{"$f":"'Epidemiological Model flow'!$B$32","v":26}]
["Proportion of non-PMWS PCV2 infected pigs that remain healthy",{"$f":"'Epidemiological Model flow'!$F$10","v":0.37}]
["PMWS severity",{"$f":"B26","v":3.88}]
["PMWS cost %",{"$f":"(B1295/B1294)*100","v":49.144145654576796}]
["Percentage of PCV2 infected pigs",{"$f":"IF( 'Epidemiological Model flow'!$J$38*EXP('Epidemiological Model flow'!$J$30*B1347)*100>100,100,'Epidemiological Model flow'!$J$38*EXP('Epidemiological Model flow'!$J$30*B1347)*100)","v":23.77861444108736}]
["PMWS cost %",{"$f":"(B1389/B1388)*100","v":54.694782647160103}]
["Cost of PMWS-D",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B1424/100)*'Economic analysis for each pig'!$B$78","v":-27.682319394381391}]
["ADG of a PCV2 subclinical pig",{"$f":"'Epidemiological Model flow'!$B$30","v":0.56700000000000006}]
["% ADG reduc Sub",{"$f":"'Epidemiological Model flow'!$B$29","v":16}]
["Number of PMWS-D",{"$f":" B1538","v":1.5762758382331248}]
["Post-weaning mortality of H (X2)",{"$f":"IF(B1590<'Epidemiological Model flow'!$F$11,B1590,'Epidemiological Model flow'!$F$11)","v":3.0906886930745094}]
["Percentage of PMWS pigs",{"$f":"IF(B1636< 'Epidemiological Model flow'!$J$39*EXP('Epidemiological Model flow'!$F$39*B1641),B1636,'Epidemiological Model flow'!$J$39*EXP('Epidemiological Model flow'!$F$39*B1641))","v":1.6920743101673199}]
["PMWS cost",{"$f":" B1666+B1667","v":-40.516280605293318}]
["Subclinical cost",{"$f":" B1715+B1716","v":-41.101219019130092}]
["Post-weaning mortality attributable to PCV2 subclinical pigs",{"$f":"IF(B1778-B1772-B1773<0,0,B1778-B1772-B1773)","v":0.83503000690664875}]
["% ADG reduc PMWS",{"$f":"'Epidemiological Model flow'!$B$32","v":26}]
["Total cost"]
["Average weight of H at slaughter",{"$f":"'Epidemiological Model flow'!$B$25","v":102.6}]
["ADG of H",{"$f":"'Epidemiological Model flow'!$B$28","v":0.67500000000000004}]
["Calculations of different actors"]
["PMWS cost %",{"$f":"(B2000/B1999)*100","v":48.715509963109035}]
["MF1 ",{"$f":"(B2063*0.2835422)+1.056226","v":0.9872603121200445}]
["Cost of PMWS-D",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B2082/100)*'Economic analysis for each pig'!$B$78","v":-33.601902519328462}]
["Cost of PMWS-S",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B2130/100)*'Economic analysis for each pig'!$B$104","v":-14.284484485748212}]
["Real Fatality rate of PMWS pigs",{"$f":"B2196/B2206","v":0.93698632803547011}]
["Weight gain of H",{"$f":"'Epidemiological Model flow'!$B$27","v":94.5}]
["Number of H-S",{"$f":"   100-B2270-B2271-B2272-B2273-B2274","v":72.787331605956936}]
["MF1 standardize",{"$f":"((EXP(B2287/4.5))-B2296*0.5752-B2297*0.5259-3.48)/0.6266","v":-0.11203586559617104}]
["Proportion of non-PMWS PCV2 infected pigs that remain healthy",{"$f":"'Epidemiological Model flow'!$F$10","v":0.37}]
["Fatality rate of PMWS pigs",{"$f":"'Epidemiological Model flow'!$F$22*EXP('Epidemiological Model flow'!$H$22*B2394)","v":0.93227218636608089}]
["PMWS cost %",{"$f":"(B2423/B2422)*100","v":47.889085461300127}]
["MF1 standardize",{"$f":"((EXP(B2475/4.5))-B2484*0.5752-B2485*0.5259-3.48)/0.6266","v":-5.4082723644542197E-2}]
["Number of PCV2-D",{"$f":"  B2481","v":1.7713173753012912}]
["Cost of PMWS-D",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B2552/100)*'Economic analysis for each pig'!$B$78","v":-39.015834361705338}]
["Days in feed P-D",{"$f":"'Epidemiological Model flow'!$B$35","v":60}]
["% ADG reduc Sub",{"$f":"'Epidemiological Model flow'!$B$29","v":16}]
["Number of PMWS-D",{"$f":" B2666","v":2.1550436452788113}]
["Post-weaning mortality attributable to PCV2 subclinical pigs",{"$f":"IF(B2718-B2712-B2713<0,0,B2718-B2712-B2713)","v":1.9140189875866644}]
["Percentage of PMWS pigs",{"$f":"IF(B2764< 'Epidemiological Model flow'!$J$39*EXP('Epidemiological Model flow'!$F$39*B2769),B2764,'Epidemiological Model flow'!$J$39*EXP('Epidemiological Model flow'!$F$39*B2769))","v":2.3708954985545749}]
[]
["Subclinical cost",{"$f":" B2843+B2844","v":-65.286280937819058}]
["Post-weaning mortality attributable to PCV2 subclinical pigs",{"$f":"IF(B2906-B2900-B2901<0,0,B2906-B2900-B2901)","v":1.9719923940246056}]
["Weight at death of a PMWS-D (kg)",{"$f":"'Epidemiological Model flow'!$B$37","v":38.07}]
["Total cost"]
["PMWS severity",{"$f":"B64","v":5.68}]
["ADG of H",{"$f":"'Epidemiological Model flow'!$B$28","v":0.67500000000000004}]
["Calculations of different actors"]
["PMWS cost %",{"$f":"(B3175/B3174)*100","v":47.4287357959806}]
["MF1 ",{"$f":"(B3191*0.2835422)+1.056226","v":1.0978291424047169}]
["ADG of a PCV2 subclinical pig",{"$f":"'Epidemiological Model flow'!$B$30","v":0.56700000000000006}]
["PMWS cost",{"$f":" B3264+B3265","v":-67.111261586175672}]
["Proportion of non-PMWS PCV2 infected pigs that remain healthy",{"$f":"'Epidemiological Model flow'!$F$10","v":0.37}]
["% ADG reduc Sub",{"$f":"'Epidemiological Model flow'!$B$29","v":16}]
["Number of H-S",{"$f":"   100-B3398-B3399-B3400-B3401-B3402","v":67.310489340359695}]
["PMWS cost",{"$f":" B3452+B3453","v":-73.030532373563389}]
["Weight gain of H",{"$f":"'Epidemiological Model flow'!$B$27","v":94.5}]
["Number of H-S",{"$f":"   100-B3539-B3540-B3541-B3542-B3543","v":65.986544237282288}]
["Cost of SD",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B3588/100)*'Economic analysis for each pig'!$B$127","v":-52.958681052920497}]
["MF1 standardize",{"$f":"((EXP(B3603/4.5))-B3612*0.5752-B3613*0.5259-3.48)/0.6266","v":0.35403207108173917}]
["Average weight of H at slaughter",{"$f":"'Epidemiological Model flow'!$B$25","v":102.6}]
["Total cost",{"$f":"B3687+B3688+B3689+B3690","v":-170.11732712684693}]
["Mortality standarize",{"$f":"(B3752-7.857083)/5.186543","v":0.26335395041529641}]
["Days in feed of H (t1)",{"$f":"'Epidemiological Model flow'!$B$24","v":140}]
["Number of H-D",{"$f":" B3793","v":3.0906886930745094}]
["Cost of PMWS-D",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B3868/100)*'Economic analysis for each pig'!$B$78","v":-56.087814061980438}]
["Total post-weaning mortality",{"$f":" 'Epidemiological Model flow'!$J$36*EXP('Epidemiological Model flow'!$J$28*B3932)","v":9.4563620812375611}]
["Number of PMWS-D",{"$f":" B3935","v":3.0540502467262036}]
["Cost of PMWS-S",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B4010/100)*'Economic analysis for each pig'!$B$104","v":-30.267798614165802}]
["PCV2 standardized",{"$f":"((B4033/100)-0.3425545)/0.2049283","v":0.38487058918192246}]
["MF1 standardize",{"$f":"((EXP(B4073/4.5))-B4082*0.5752-B4083*0.5259-3.48)/0.6266","v":0.60182785717154119}]
["Number of PMWS-S",{"$f":" IF(B4124=B4125,B4128-B4122,0)","v":7.6577386595602643}]
["Fatality rate of PMWS pigs",{"$f":"'Epidemiological Model flow'!$F$22*EXP('Epidemiological Model flow'!$H$22*B4180)","v":0.86434749252471921}]
["Proportion of non-PMWS PCV2 infected pigs that remain healthy",{"$f":"'Epidemiological Model flow'!$F$10","v":0.37}]
["Number of PCV2-S",{"$f":"  IF((((B4221-B4227)*(1-B4228))-B4220)<0,0,(((B4221-B4227)*(1-B4228))-B4220))","v":21.910582109699757}]
["Number of PCV2-D",{"$f":"  B4267","v":4.4816512566447493}]
["Percentage of PCV2 infected pigs",{"$f":"IF( 'Epidemiological Model flow'!$J$38*EXP('Epidemiological Model flow'!$J$30*B4355)*100>100,100,'Epidemiological Model flow'!$J$38*EXP('Epidemiological Model flow'!$J$30*B4355)*100)","v":48.216902016998425}]
["Days in feed P-D",{"$f":"'Epidemiological Model flow'!$B$35","v":60}]
["Cost of PMWS-D",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B4432/100)*'Economic analysis for each pig'!$B$78","v":-76.008999426315455}]
["Post-weaning mortality of H (X2)",{"$f":"IF(B4457<'Epidemiological Model flow'!$F$11,B4457,'Epidemiological Model flow'!$F$11)","v":3.0906886930745094}]
["% ADG reduc Sub",{"$f":"'Epidemiological Model flow'!$B$29","v":16}]
["Number of PMWS-D",{"$f":" B4546","v":4.474610554341619}]
[]
["Percentage of PMWS pigs",{"$f":"IF(B4644< 'Epidemiological Model flow'!$J$39*EXP('Epidemiological Model flow'!$F$39*B4649),B4644,'Epidemiological Model flow'!$J$39*EXP('Epidemiological Model flow'!$F$39*B4649))","v":5.8145035128316138}]
["ADG of H",{"$f":"'Epidemiological Model flow'!$B$28","v":0.67500000000000004}]
["Subclinical cost",{"$f":" B4723+B4724","v":-142.96967245162239}]
["Post-weaning mortality attributable to PCV2 subclinical pigs",{"$f":"IF(B4786-B4780-B4781<0,0,B4786-B4780-B4781)","v":5.9680768389899299}]
["% ADG reduc Sub",{"$f":"'Epidemiological Model flow'!$B$29","v":16}]
["Total cost"]
["Cost of SS",{"$f":"'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$B$151*('Cost at National level'!B4905/100)","v":-42.575559707135973}]
["ADG of H",{"$f":"'Epidemiological Model flow'!$B$28","v":0.67500000000000004}]
["Calculations of different actors"]
["ADG of a PCV2 subclinical pig",{"$f":"'Epidemiological Model flow'!$B$30","v":0.56700000000000006}]
["MF1 ",{"$f":"(B5071*0.2835422)+1.056226","v":1.4842774894030066}]
["Proportion of non-PMWS PCV2 infected pigs that remain healthy",{"$f":"'Epidemiological Model flow'!$F$10","v":0.37}]
["PMWS cost",{"$f":" B5144+B5145","v":-170.55639949059758}]
["Real Fatality rate of PMWS pigs",{"$f":"B5204/B5214","v":0.37219100091063373}]
["PMWS cost",{"$f":" B5238+B5239","v":-298.54268573625404}]
[]
["MF1 ",{"$f":"(B5329*0.2835422)+1.056226","v":1.0506140261964609}]
["Cost of PMWS-S",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B5349/100)*'Economic analysis for each pig'!$B$104","v":-18.364771774983581}]
["Real Fatality rate of PMWS pigs",{"$f":"B5415/B5425","v":2.9418750127939943E-5}]
["Days in feed of H (t1)",{"$f":"'Epidemiological Model flow'!$B$24","v":140}]
["Average weight of H at slaughter",{"$f":"'Epidemiological Model flow'!$B$25","v":102.6}]
["Average weight of H at weaning",{"$f":"'Epidemiological Model flow'!$B$26","v":8.1}]
["Weight gain of H",{"$f":"'Epidemiological Model flow'!$B$27","v":94.5}]
["ADG of H",{"$f":"'Epidemiological Model flow'!$B$28","v":0.67500000000000004}]
["% ADG reduc Sub",{"$f":"'Epidemiological Model flow'!$B$29","v":16}]
["ADG of a PCV2 subclinical pig",{"$f":"'Epidemiological Model flow'!$B$30","v":0.56700000000000006}]
["Days in feed of a PCV2-S pig (T2)",{"$f":"'Epidemiological Model flow'!$B$31","v":166.66666666666666}]
["% ADG reduc PMWS",{"$f":"'Epidemiological Model flow'!$B$32","v":26}]
["ADG of a PMWS pig",{"$f":"'Epidemiological Model flow'!$B$33","v":0.4995}]
["Days in feed P-D",{"$f":"'Epidemiological Model flow'!$B$35","v":60}]
["recover day P-S ",{"$f":"'Epidemiological Model flow'!$B$36","v":60}]
["Weight at death of a PMWS-D (kg)",{"$f":"'Epidemiological Model flow'!$B$37","v":38.07}]
["Days in feed of a PMWS-S pig (T3)",{"$f":"'Epidemiological Model flow'!$B$38","v":173.8095238095238}]
["Calculations of different actors"]
["Number of PMWS-D",{"$f":" B5415","v":2.8456101794027688E-5}]
["Number of PMWS-S",{"$f":" IF(B5416=B5417,B5420-B5414,0)","v":0}]
["Number of PCV2-D",{"$f":"  B5418","v":0}]
["Number of PCV2-S",{"$f":"  IF((((B5419-B5425)*(1-B5426))-B5418)<0,0,(((B5419-B5425)*(1-B5426))-B5418))","v":10.963538248936329}]
["Number of H-D",{"$f":" B5414","v":3.0906886930745094}]
["Number of H-S",{"$f":"   100-B5442-B5443-B5444-B5445-B5446","v":85.94574460188737}]
["Total cost"]
["Cost of PMWS-D",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B5442/100)*'Economic analysis for each pig'!$B$78","v":-5.2468064726414704E-4}]
["Cost of PMWS-S",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B5443/100)*'Economic analysis for each pig'!$B$104","v":0}]
["Cost of SD",{"$f":"'Calculation of farm level cost'!$B$7*('Cost at National level'!B5444/100)*'Economic analysis for each pig'!$B$127","v":0}]
["Cost of SS",{"$f":"'Calculation of farm level cost'!$B$7*'Economic analysis for each pig'!$B$151*('Cost at National level'!B5445/100)","v":-18.803924803327558}]
["Total cost",{"$f":"_xll.RiskOutput(\"Total cost / Total PMWS cost (mode)7.52\") + B5449+B5450+B5451+B5452","v":{"$error":"#NAME?"}}]
["PMWS cost",{"$f":" B5449+B5450","v":-5.2468064726414704E-4}]
["Subclinical cost",{"$f":" B5451+B5452","v":-18.803924803327558}]
["PMWS cost %",{"$f":"(B5454/B5453)*100","v":{"$error":"#NAME?"}}]
["Subclinical cost %",{"$f":"(B5455/B5453)*100","v":{"$error":"#NAME?"}}]

{"sheet":"3-weekly batch model","index":6,"n_rows":128,"n_cols":90,"rows_kept":128,"cut":false,"hidden":true,"merged":[]}
["3-WEEKLY BATCH SYSTEM FARM DYNAMIC MODEL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"115+5+28","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.3 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'Control measure entry'!B6","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'Control measure entry'!B5","v":3.5000000000000003E-2}]
["Age at weaning (days)",28]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"'Control measure entry'!B5","v":3.5000000000000003E-2}]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B23+365","v":730},{"$f":"C23+365","v":1095},{"$f":"D23+365","v":1460},{"$f":"E23+365","v":1825}]
["Number of batches",{"$f":"B23/21","v":17.38095238095238},{"$f":"(C23/21)","v":34.761904761904759},{"$f":"D23/21","v":52.142857142857146},{"$f":"E23/21","v":69.523809523809518},{"$f":"F23/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B24*$B$11*$B$8","v":5536.045714285714},{"$f":"C24*$B$11*$B$8","v":11072.091428571428},{"$f":"D24*$B$11*$B$8","v":16608.137142857147},{"$f":"E24*$B$11*$B$8","v":22144.182857142856},{"$f":"F24*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B25/$B$9","v":22.144182857142855},{"$f":"C25/$B$9","v":44.28836571428571},{"$f":"D25/$B$9","v":66.432548571428583},{"$f":"E25/$B$9","v":88.576731428571421},{"$f":"F25/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0"]
[]
["Batches ","Sow day","Finisher day","kg of finisger (liveweight)"]
[1,0,-115,0]
[2,{"$f":"B31+21","v":21},{"$f":"C31+21","v":-94},0]
[3,{"$f":"B32+21","v":42},{"$f":"C32+21","v":-73},0]
[4,63,-52,0]
[5,84,-31,0]
[6,105,-10,0]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C37","v":3.1821428571428569}]
[8,147,32,{"$f":"$B$15+($B$18*(C38-$B$14))","v":10.8}]
[9,168,53,{"$f":"$B$15+($B$18*(C39-$B$14))","v":24.975000000000001}]
[10,189,74,39.15]
[11,210,95,53.325000000000003]
[12,231,116,67.5]
[13,252,137,81.674999999999997]
[14,273,158,95.85]
[]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["Batches sold",{"$f":"SUM(B56:R56)","v":17},{"$f":"SUM(S56:AJ56)","v":18},{"$f":"SUM(AK56:BA56)","v":17},{"$f":"SUM(BB56:BR56)","v":17},{"$f":"SUM(BS56:CK56)","v":18}]
["Batches weaned",{"$f":"SUM(B57:R57)","v":16},{"$f":"SUM(S57:AJ57)","v":18},{"$f":"SUM(AK57:BA57)","v":17},{"$f":"SUM(BB57:BR57)","v":17},{"$f":"SUM(BS57:CK57)","v":19}]
[]
[]
[]
[]
["Days",{"$f":"B16-C44","v":10},{"$f":"B55+21","v":31},{"$f":"C55+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI55+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO55+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC55+21","v":1690},{"$f":"CD55+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold",1,{"$f":"B56","v":1},{"$f":"C56","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO56","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B56:CJ56)","v":87}]
["Batches weaned",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B57:CK57)","v":87}]
[]
[]
["Reducing PMWS severity - basic structure of an investment appraisal"]
[]
["if effective on new weaned bacthes! - batches 8 to 14 do not get PMWS reduced"]
[]
["Difference in type of pigs between batches"]
[]
["PMWS severity",2.79,{"$f":"'Epidemiological Model flow'!H55","v":3},{"$f":"'Epidemiological Model flow'!I55","v":3.5},{"$f":"'Epidemiological Model flow'!J55","v":4},{"$f":"'Epidemiological Model flow'!K55","v":4.5},{"$f":"'Epidemiological Model flow'!L55","v":5},{"$f":"'Epidemiological Model flow'!M55","v":5.5},{"$f":"'Epidemiological Model flow'!N55","v":6},{"$f":"'Epidemiological Model flow'!O55","v":6.5},{"$f":"'Epidemiological Model flow'!P55","v":7},{"$f":"'Epidemiological Model flow'!Q55","v":7.5},{"$f":"'Epidemiological Model flow'!R55","v":8},{"$f":"'Epidemiological Model flow'!S55","v":8.5},{"$f":"'Epidemiological Model flow'!T55","v":9},{"$f":"'Epidemiological Model flow'!U55","v":9.5},{"$f":"'Epidemiological Model flow'!V55","v":10}]
["H-S",{"$f":"'Epidemiological Model flow'!B1303/100","v":0.85945744601887375},{"$f":"'Epidemiological Model flow'!H61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!I61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!J61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!K61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!L61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!M61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!N61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!O61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!P61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!Q61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!R61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!S61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!T61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!U61/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!V61/100","v":{"$error":"#NAME?"}}]
["PMWS-D",{"$f":"'Epidemiological Model flow'!B1298/100","v":2.8456101794027686E-7},{"$f":"'Epidemiological Model flow'!H56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!I56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!J56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!K56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!L56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!M56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!N56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!O56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!P56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!Q56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!R56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!S56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!T56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!U56/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!V56/100","v":{"$error":"#NAME?"}}]
["PMWS-S",{"$f":"'Epidemiological Model flow'!B1299/100","v":0},{"$f":"'Epidemiological Model flow'!H57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!I57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!J57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!K57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!L57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!M57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!N57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!O57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!P57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!Q57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!R57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!S57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!T57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!U57/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!V57/100","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"'Epidemiological Model flow'!B1300/100","v":0},{"$f":"'Epidemiological Model flow'!H58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!I58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!J58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!K58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!L58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!M58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!N58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!O58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!P58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!Q58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!R58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!S58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!T58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!U58/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!V58/100","v":{"$error":"#NAME?"}}]
["PCV2-S",{"$f":"'Epidemiological Model flow'!B1301/100","v":0.10963538248936329},{"$f":"'Epidemiological Model flow'!H59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!I59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!J59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!K59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!L59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!M59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!N59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!O59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!P59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!Q59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!R59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!S59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!T59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!U59/100","v":{"$error":"#NAME?"}},{"$f":"'Epidemiological Model flow'!V59/100","v":{"$error":"#NAME?"}}]
[]
["Diff at each severity (prop/sow)",{"$f":"B66","v":2.79},{"$f":"C66","v":3},{"$f":"D66","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["diff H-S",{"$f":"B67-B67","v":0},{"$f":"C67-B67","v":{"$error":"#NAME?"}},{"$f":"D67-$B$67","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["diff PMWS-D",{"$f":"B68-$B$68","v":0},{"$f":"C68-$B$68","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["diff PMWS-S",{"$f":"B69-$B$69","v":0},{"$f":"C69-$B$69","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["diff PCV2-D",{"$f":"B70-$B$70","v":0},{"$f":"C70-$B$70","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["diff PCV2-S",{"$f":"B71-$B$71","v":0},{"$f":"C71-$B$71","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Investment appraisal structure/batch"]
[]
["PMWS SEVERITY",{"$f":"B73","v":2.79},{"$f":"C73","v":3},{"$f":"D73","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["New costs"]
["Extra feed cost for new H-S",null,{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!C74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!D74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!E74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!F74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!G74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!H74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!I74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!J74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!K74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!L74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!M74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!N74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!O74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!P74)","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$26*('3-weekly batch model'!$B$12*'3-weekly batch model'!Q74)","v":{"$error":"#NAME?"}}]
["Extra veterinary cost for new H-S",null,{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!C74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!D74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!E74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!F74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!G74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!H74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!I74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!J74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!K74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!L74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!M74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!N74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!O74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!P74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$31*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q74","v":{"$error":"#NAME?"}}]
["Extra Electricity cost for new H-S",null,{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!C74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!D74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!E74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!F74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!G74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!H74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!I74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!J74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!K74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!L74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!M74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!N74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!O74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!P74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$33*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q74","v":{"$error":"#NAME?"}}]
["Extra Water cost for new H-S",null,{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!C74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!D74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!E74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!F74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!G74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!H74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!I74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!J74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!K74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!L74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!M74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!N74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!O74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!P74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$34*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q74","v":{"$error":"#NAME?"}}]
["Extra Straw & bedding cost for new H-S",null,{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!C74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!D74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!E74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!F74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!G74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!H74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!I74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!J74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!K74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!L74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!M74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!N74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!O74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!P74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$35*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q74","v":{"$error":"#NAME?"}}]
["Extra transport cost for new H-S",null,{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!C74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!D74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!E74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!F74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!G74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!H74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!I74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!J74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!K74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!L74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!M74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!N74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!O74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!P74","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$32*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q74","v":{"$error":"#NAME?"}}]
[]
["Revenue forgone"]
["Revenue from PMWS-S carcass",null,{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!C76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!D76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!E76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!F76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!G76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!H76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!I76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!J76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!K76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!L76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!M76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!N76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!O76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!P76*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$84*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q76*-1","v":{"$error":"#NAME?"}}]
["Revenue from PCV2-S carcass",null,{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!C78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!D78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!E78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!F78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!G78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!H78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!I78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!J78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!K78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!L78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!M78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!N78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!O78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!P78*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q78*-1","v":{"$error":"#NAME?"}}]
[]
["Cost saved"]
["Feed saved on PMWS-D",null,{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!C75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!D75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!E75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!F75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!G75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!H75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!I75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!J75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!K75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!L75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!M75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!N75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!O75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!P75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$61*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q75","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S",null,{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!C76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!D76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!E76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!F76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!G76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!H76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!I76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!J76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!K76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!L76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!M76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!N76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!O76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!P76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$87*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q76","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-D",null,{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!C77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!D77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!E77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!F77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!G77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!H77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!I77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!J77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!K77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!L77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!M77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!N77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!O77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!P77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$111*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q77","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",null,{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!C78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!D78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!E78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!F78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!G78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!H78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!I78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!J78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!K78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!L78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!M78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!N78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!O78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!P78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$134*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q78","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",null,{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!C75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!D75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!E75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!F75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!G75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!H75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!I75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!J75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!K75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!L75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!M75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!N75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!O75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!P75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q75","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S",null,{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!C76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!D76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!E76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!F76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!G76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!H76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!I76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!J76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!K76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!L76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!M76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!N76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!O76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!P76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$89*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q76","v":{"$error":"#NAME?"}}]
["vet saved on PCV2-D",null,{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!C77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!D77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!E77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!F77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!G77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!H77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!I77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!J77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!K77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!L77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!M77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!N77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!O77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!P77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$113*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q77","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S",null,{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!C78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!D78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!E78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!F78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!G78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!H78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!I78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!J78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!K78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!L78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!M78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!N78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!O78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!P78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$136*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q78","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D",null,{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!C75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!D75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!E75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!F75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!G75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!H75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!I75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!J75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!K75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!L75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!M75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!N75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!O75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!P75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$64*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q75","v":{"$error":"#NAME?"}}]
["Electricy saved on PMWS-S",null,{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!C76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!D76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!E76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!F76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!G76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!H76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!I76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!J76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!K76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!L76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!M76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!N76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!O76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!P76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$91*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q76","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",null,{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!C77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!D77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!E77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!F77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!G77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!H77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!I77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!J77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!K77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!L77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!M77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!N77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!O77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!P77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q77","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S",null,{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!C78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!D78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!E78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!F78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!G78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!H78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!I78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!J78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!K78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!L78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!M78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!N78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!O78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!P78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q78","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",null,{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!C75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!D75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!E75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!F75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!G75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!H75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!I75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!J75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!K75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!L75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!M75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!N75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!O75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!P75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$65*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q75","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S",null,{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!C76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!D76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!E76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!F76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!G76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!H76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!I76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!J76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!K76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!L76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!M76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!N76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!O76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!P76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$92*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q76","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D",null,{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!C77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!D77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!E77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!F77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!G77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!H77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!I77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!J77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!K77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!L77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!M77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!N77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!O77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!P77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$114*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q77","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S",null,{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!C78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!D78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!E78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!F78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!G78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!H78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!I78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!J78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!K78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!L78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!M78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!N78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!O78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!P78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$138*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q78","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D",null,{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!C75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!D75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!E75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!F75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!G75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!H75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!I75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!J75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!K75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!L75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!M75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!N75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!O75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!P75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$66*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q75","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S",null,{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*C76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*D76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*E76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*F76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*G76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*H76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*I76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*J76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*K76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*L76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*M76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*N76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*O76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*P76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$93*'3-weekly batch model'!$B$12*Q76","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",null,{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*C77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*D77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*E77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*F77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*G77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*H77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*I77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*J77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*K77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*L77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*M77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*N77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*O77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*P77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$116*'3-weekly batch model'!$B$12*Q77","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S",null,{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*C78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*D78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*E78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*F78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*G78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*H78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*I78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*J78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*K78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*L78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*M78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*N78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*O78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*P78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$140*'3-weekly batch model'!$B$12*Q78","v":{"$error":"#NAME?"}}]
["transport saved on PMWS-S",null,{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*C76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*D76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*E76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*F76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*G76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*H76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*I76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*J76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*K76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*L76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*M76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*N76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*O76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*P76","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$94*'3-weekly batch model'!$B$12*Q76","v":{"$error":"#NAME?"}}]
["transport saved on PCV2-S",null,{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*C78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*D78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*E78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*F78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*G78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*H78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*I78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*J78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*K78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*L78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*M78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*N78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*O78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*P78","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$141*'3-weekly batch model'!$B$12*Q78","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PMWS-D",null,{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*C75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*D75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*E75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*F75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*G75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*H75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*I75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*J75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*K75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*L75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*M75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*N75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*O75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*P75","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$68*'3-weekly batch model'!$B$12*Q75","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",null,{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*C77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*D77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*E77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*F77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*G77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*H77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*I77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*J77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*K77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*L77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*M77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*N77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*O77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*P77","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$116*'3-weekly batch model'!$B$12*Q77","v":{"$error":"#NAME?"}}]
[]
["New revenue"]
["Carcass sold of new H-S",null,{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!C74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!D74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!E74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!F74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!G74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!H74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!I74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!J74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!K74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!L74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!M74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!N74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!O74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!P74*-1","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$46*'3-weekly batch model'!$B$12*'3-weekly batch model'!Q74*-1","v":{"$error":"#NAME?"}}]
[]
["Total ",null,{"$f":"SUM(C85:C123)","v":{"$error":"#NAME?"}},{"$f":"SUM(D85:D123)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["total cost",null,{"$f":"-SUM(C85:C94)","v":{"$error":"#NAME?"}},{"$f":"-SUM(D85:D94)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["total benefits",null,{"$f":"SUM(C97:C123)","v":{"$error":"#NAME?"}},{"$f":"SUM(D97:D123)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]

{"sheet":"Control measure entry","index":7,"n_rows":151,"n_cols":8,"rows_kept":151,"cut":false,"hidden":true,"merged":[]}
["Control measures data entry"]
[]
[]
["Farm parameters"]
["Interest rate",3.5000000000000003E-2]
["Total number of sows",{"$f":"'PMWS economic calculator'!B93","v":250}]
[]
["Intervention parameters"]
["For PCV2 vaccination","CM1"]
["cost of PCV2 vaccination per pig weaned",{"$f":"'PMWS economic calculator'!B128","v":1.4088000000000001}]
["for reduction on stocking density:","CM2"]
["Percentage reduction on pigs",{"$f":"'PMWS economic calculator'!B131/100","v":0.1}]
["Days in feed at which weaners are sold",0]
["For increase on diets:","CM3"]
["percentage increase in feed",{"$f":"'PMWS economic calculator'!B134/100","v":0.05}]
["For increase on biosecurity measures:","CM4"]
["Cost of requiring visitors to be pig clean",{"$f":"'PMWS economic calculator'!B138","v":0}]
["Proportion of pig places needed",2.5000000000000001E-2]
["Cost of creating a new SP properly isolated/pig",{"$f":"'PMWS economic calculator'!B140","v":131.69999999999999}]
["percentage of succesful services",0.80469999999999997]
["Cost of purchasing a dose of AI",{"$f":"'PMWS economic calculator'!B142","v":6}]
["Porportion of gilts purchased on a farm",0.4]
["Number of boars purchased per 100 sows",1]
["Breeding boar feed consumption per day",5.7]
["Cost of purchasing a gilt",{"$f":"'Economic analysis for each pig'!B13","v":157.62}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'PMWS economic calculator'!B148","v":127.85},"weaners sold days in feed",118,"gilts extra days in feed",{"$f":"180-146","v":34}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'PMWS economic calculator'!B149","v":91.07},"weaners sold days in feed",76,"gilts extra days in feed",{"$f":"180-104","v":76},"gilts days in feed when slaughter",{"$f":"'3-weekly batch model'!B16-104","v":64}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"(B25/180)*84","v":73.555999999999997},"weaners sold days in feed",55,"gilts extra days in feed",{"$f":"180-83","v":97},"gilts days in feed when slaughter",{"$f":"'3-weekly batch model'!B16-83","v":85}]
["Number of 146 days old gilts purchased",6]
["Number of 104 days old gilts purchased",4]
["Number of 84 days old gilts purchased",0]
["proportion breeding default in young gilts",0.25]
["Cost of purchasing a boar",{"$f":"'PMWS economic calculator'!B143","v":649.99}]
["Price per sow (£)",{"$f":"'PMWS economic calculator'!B146","v":162.58000000000001}]
["Price per boar at abattoir (£)",{"$f":"'PMWS economic calculator'!B144","v":81.290000000000006}]
["For depop/repop","CM5"]
["Cleaning and desinfection / sow",{"$f":"'PMWS economic calculator'!B152","v":4.29}]
["Extra labour cost / sow",33.57]
["Maintenance / sow",0]
["Other cost / sow",0]
[]
[]
[]
[]
["Side enterprise budget analyses for bio measures"]
["Pigs (146 days) "]
[]
["days in feed",{"$f":"D26","v":118}]
["Weight sold",{"$f":"('Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B48))*0.76","v":66.69}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B49*B50","v":92.699099999999987}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B48*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":38.557273321428568}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B48","v":1.5761428571428571}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B48","v":1.7868571428571429}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B48","v":0.50571428571428578}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B48","v":0.36242857142857143}]
["Miscellaneous",{"$f":"'Economic analysis for each pig'!$B$36","v":2.9}]
["Total cost",{"$f":"SUM(B55:B62)","v":57.151392041693946}]
["Net",{"$f":"B52-B63-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$60-'Economic analysis for each pig'!$B$42","v":18.557707958306043}]
[]
[]
["Pigs (104 days)"]
[]
["days in feed",{"$f":"D27","v":76}]
["Weight sold",{"$f":"('Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B69))*0.76","v":45.144000000000005}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B70*B71","v":62.750160000000001}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B69*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":24.833498071428572}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B69","v":1.0151428571428571}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B69","v":1.150857142857143}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B69","v":0.32571428571428573}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B69","v":0.23342857142857143}]
["Miscellaneuous",{"$f":"B62","v":2.9}]
["Total cost",{"$f":"SUM(B76:B83)","v":41.921616791693943}]
["Net",{"$f":"B73-B84-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$80-'Economic analysis for each pig'!$B$42","v":3.8385432083060578}]
[]
["Pigs (83 days)"]
[]
["days in feed",{"$f":"D28","v":55}]
["Weight sold",{"$f":"('Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B89))*0.76","v":34.371000000000002}]
["Liveweight price/kg",{"$f":"B50","v":1.39}]
[]
["Revenue",{"$f":"B90*B91","v":47.775689999999997}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B89*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":17.971610446428571}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B89","v":0.73464285714285715}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B89","v":0.83285714285714285}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B89","v":0.23571428571428574}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B89","v":0.16892857142857143}]
["Miscellaneuous",{"$f":"B83","v":2.9}]
["Total cost",{"$f":"SUM(B96:B103)","v":34.306729166693948}]
["Net",{"$f":"B93-B104-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$99-'Economic analysis for each pig'!$B$42","v":-3.608539166693951}]
[]
[]
["Gilts (146 days) to breeding"]
[]
["days in feed",{"$f":"F26","v":34}]
[]
["Feed cost",{"$f":"B110*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$6/1000)","v":8.9333031642857144}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B110","v":0.45414285714285713}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B110","v":0.5148571428571429}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B110","v":0.14571428571428571}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B110","v":0.10442857142857143}]
["Total cost",{"$f":"SUM(B112:B116)","v":10.15244602142857}]
[]
[]
["Gilts (104 days) to breeding",null,null,"Gilts (104 days) to slaughter"]
[]
["days in feed",{"$f":"F27","v":76},null,{"$f":"H27","v":64}]
[]
["Feed cost",{"$f":"B122*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$6/1000)","v":19.968560014285714},null,{"$f":"D122*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$6/1000)","v":16.815629485714286}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B122","v":1.0151428571428571},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D122","v":0.85485714285714287}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B122","v":1.150857142857143},null,{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*D122","v":0.96914285714285719}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B122","v":0.32571428571428573},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D122","v":0.2742857142857143}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B122","v":0.23342857142857143},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D122","v":0.19657142857142856}]
["Total cost",{"$f":"SUM(B124:B128)","v":22.69370287142857},null,{"$f":"SUM(D124:D128)","v":19.110486628571426}]
[]
[]
["Gilts (84 days) to breeding",null,null,"Gilts (83 days) to slaughter"]
[]
["days in feed",{"$f":"F28","v":97},null,{"$f":"H28","v":85}]
[]
["Feed cost",{"$f":"B134*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$6/1000)","v":25.486188439285716},null,{"$f":"D134*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$6/1000)","v":22.333257910714288}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B134","v":1.2956428571428571},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D134","v":1.135357142857143}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B134","v":1.4688571428571429},null,{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*D134","v":1.2871428571428571}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B134","v":0.41571428571428576},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D134","v":0.36428571428571432}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B134","v":0.29792857142857143},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D134","v":0.26107142857142857}]
["Total cost",{"$f":"SUM(B136:B140)","v":28.964331296428572},null,{"$f":"SUM(D136:D140)","v":25.381115053571431}]
[]
[]
["Boar"]
[]
["Feed saved on boar/year",{"$f":"B24*365*'Economic analysis for each pig'!B22/1000","v":421.40527500000002}]
["Electricity saved/year",{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*365","v":5.5271428571428576}]
["Water saved/year",{"$f":"('Economic analysis for each pig'!B34/'Economic analysis for each pig'!B20)*365","v":1.5642857142857143}]
["Straw saved/year",{"$f":"('Economic analysis for each pig'!B35/'Economic analysis for each pig'!B20)*365","v":1.1210714285714285}]
["Cost of purchase boar saved",{"$f":"B33-B34","v":487.40999999999997}]
["Total saved on boar",{"$f":"SUM(B146:B150)","v":917.02777500000002}]

{"sheet":"Investment appraisal","index":8,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,77,160,82],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[161,63,161,76]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL (set vac cost to 0 for the loss-expenditure frontier)"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!$B$4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!$B$5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!$B$5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!$B$8*(1-'Economic analysis for each pig'!$B$9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'Control measure entry'!$B$6","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!$B$19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!$B$14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!$B$26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!$B$24+'3-weekly batch model'!$B$14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!$B$25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!$B$28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!$B$12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!$B$13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!$B$34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!$B$15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":16},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},87]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},{"$f":"SUM(B109:F109)","v":88}]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},{"$f":"SUM(B110:F110)","v":87}]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BX118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,AU122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,87]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"R147-$B$147","v":5.5299371732866582},{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":4},-91.07,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1893.7115087568295},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-49152.023074313285},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},-130.06400000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},0,{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},null,0,{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005},{"$f":"($B$48*'Control measure entry'!$B$35)*-1","v":-32.516000000000005}]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$nulls":4},378.2700000000001,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":22187.541403683936},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26948072466485},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184613688066243},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},11529.53223627956,44568.411785767297,42114.573748224808,47022.249823309976,38783.444267732615,{"$f":"SUM(BZ351:CD351)","v":184018.21186131425},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":133854.51789838407},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232467.96177898158},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},993935.50775517663,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":164361.46009682104},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-829296.05890130508,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":-11556.247746549474},{"$f":"(SUM(H166:H177)-H346)*-1","v":22045.321158641877},22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,{"$f":"K492","v":5.3428571428571429E-2},0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,{"$f":"SUM(J523:J527)","v":36.714303144378185},44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"Cash flow analysis","index":9,"n_rows":487,"n_cols":91,"rows_kept":281,"cut":true,"hidden":true,"merged":[[253,7,253,20],[253,21,253,34],[253,35,253,48],[253,49,253,62],[253,63,253,76],[251,7,251,20],[251,21,251,34],[251,35,251,48],[251,49,251,62],[251,63,251,76],[252,77,252,82],[252,83,252,88],[252,63,252,76],[252,1,252,6],[252,7,252,20],[252,21,252,34],[252,35,252,48],[252,49,252,62]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Cash flow analysis"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.3 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final conidtion",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"B10+(B10*(1-B43))","v":42.689285714285717}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI ",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Proportion of gilts purchased on the farm",{"$f":"'Control measure entry'!B22","v":0.4}]
["Number of boars purchased",{"$f":"'Control measure entry'!B23","v":1}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B52=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B52=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B52=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B52=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B52=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["Day at depop",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B64+365","v":730},{"$f":"C64+365","v":1095},{"$f":"D64+365","v":1460},{"$f":"E64+365","v":1825}]
["Number of batches",{"$f":"B64/21","v":17.38095238095238},{"$f":"(C64/21)","v":34.761904761904759},{"$f":"D64/21","v":52.142857142857146},{"$f":"E64/21","v":69.523809523809518},{"$f":"F64/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B65*$B$11*$B$8","v":5536.045714285714},{"$f":"C65*$B$11*$B$8","v":11072.091428571428},{"$f":"D65*$B$11*$B$8","v":16608.137142857147},{"$f":"E65*$B$11*$B$8","v":22144.182857142856},{"$f":"F65*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B66/$B$9","v":22.144182857142855},{"$f":"C66/$B$9","v":44.28836571428571},{"$f":"D66/$B$9","v":66.432548571428583},{"$f":"E66/$B$9","v":88.576731428571421},{"$f":"F66/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$53=1,Q72,IF(B53=3,C81,K72))","v":77},{"$f":"$B$15+(F72-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K72-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$52=1,63,171)","v":171},{"$f":"$B$15+(Q72-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B72+21","v":21},{"$f":"C72+21","v":-94},0,null,{"$f":"IF($B$53=1,Q73,IF(B53=3,C82,K73))","v":171},{"$f":"$B$15+(F73-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$52=0,171,K72+21)","v":171},{"$f":"$B$15+(K73-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$52=0,171,Q72+21)","v":171},{"$f":"$B$15+(Q73-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B73+21","v":42},-73,0,null,{"$f":"IF($B$53=1,Q74,IF(B53=3,C83,K74))","v":171},104.625,null,null,null,{"$f":"IF($B$52=0,171,K73+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$52=0,171,Q73+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$53=1,Q75,IF(B53=3,C84,K75))","v":171},104.625,null,null,null,{"$f":"IF($B$52=0,171,K74+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$52=0,171,Q74+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$53=1,Q76,IF(B53=3,C85,K76))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$52=0,171,Q75+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$53=1,Q77,K77)","v":168},{"$f":"$B$15+(F77-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$52=0,171,Q76+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C78","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q77","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C79-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q78","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C80-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,95,53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B53=1,Q77+21,IF(B53=2,K75+21,C85+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","total"]
["Batches sold (no DPRP)",{"$f":"SUM(B100:R100)","v":17},{"$f":"SUM(S100:AJ100)","v":18},{"$f":"SUM(AK100:BA100)","v":17},{"$f":"SUM(BB100:BR100)","v":17},{"$f":"SUM(BS100:CK100)","v":18},{"$f":"SUM(B90:F90)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B101:R101)","v":16},{"$f":"SUM(S101:AJ101)","v":18},{"$f":"SUM(AK101:BA101)","v":17},{"$f":"SUM(BB101:BR101)","v":17},{"$f":"SUM(BS101:CK101)","v":19},87]
["Old batches sold",{"$f":"SUM(B102:R102)","v":17},{"$f":"SUM(S102:AJ102)","v":18},{"$f":"SUM(AK102:BA102)","v":17},{"$f":"SUM(BB102:BR102)","v":17},{"$f":"SUM(BS102:CK102)","v":18},87]
["Unfinsihed bacthes sold",{"$f":"SUM(B103:R103)","v":0},{"$f":"SUM(S103:AJ103)","v":0},{"$f":"SUM(AK103:BA103)","v":0},{"$f":"SUM(BB103:BR103)","v":0},{"$f":"SUM(BS103:CK103)","v":0},0]
["New batches sold",{"$f":"SUM(B104:R104)","v":0},{"$f":"SUM(S104:AJ104)","v":0},{"$f":"SUM(AK104:BA104)","v":0},{"$f":"SUM(BB104:BR104)","v":0},{"$f":"SUM(BS104:CK104)","v":0},0]
["new batches weaned",{"$f":"SUM(B107:R107)","v":0},{"$f":"SUM(S107:AJ107)","v":0},{"$f":"SUM(AK107:BA107)","v":0},{"$f":"SUM(BB107:BR107)","v":0},{"$f":"SUM(BS107:CK107)","v":0},0]
["Sow batches inseminated",{"$f":"SUM(B109:R109)","v":17},{"$f":"SUM(S109:AJ109)","v":18},{"$f":"SUM(AK109:BA109)","v":17},{"$f":"SUM(BB109:BR109)","v":17},{"$f":"SUM(BS109:CK109)","v":19},88]
["batches of weaners sold if SD",{"$f":"SUM(B110:R110)","v":16},{"$f":"SUM(S110:AJ110)","v":18},{"$f":"SUM(AK110:BA110)","v":17},{"$f":"SUM(BB110:BR110)","v":17},{"$f":"SUM(BS110:CK110)","v":19},87]
[]
["Days",{"$f":"B16-C85","v":10},{"$f":"B99+21","v":31},{"$f":"C99+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI99+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO99+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC99+21","v":1690},{"$f":"CD99+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL","TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B100","v":1},{"$f":"C100","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO100","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B100:CJ100)","v":87},{"$f":"CL100","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B101:CK101)","v":87},{"$f":"CL101","v":87}]
["Old batches sold",{"$f":"IF($B$52=0,IF(B104=0,1,0),IF($B$53=3,0,1))","v":1},{"$f":"IF($B$52=0,IF(C104=0,1,0),IF($B$53=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$52=0,IF(K104=0,1,0),IF(B53=3,0,IF(B53=1,0,1)))","v":1},{"$f":"IF($B$52=1,0,IF(L104=0,1,0))","v":1},{"$f":"IF($B$52=1,0,IF(M104=0,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$52=1,0,IF(BY104=0,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B102:CK102)","v":87},87]
["Unfinished bacthes sold",{"$f":"IF(B52=0,0,IF(B53=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B52=0,0,IF(B53=1,5,0))","v":0},{"$f":"IF(B52=0,0,IF(B53=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$52=1,0,IF($I$106=1,1,0))","v":0},{"$f":"IF($B$52=1,0,IF($I$106=1,1,0))","v":0},0,0,0,0,{"$f":"IF($B$52=1,IF(B53=3,1,0),IF($I$106=1,1,0))","v":0},{"$f":"IF($B$52=1,IF($B$53=3,1,0),IF($I$106=1,1,0))","v":0},{"$f":"IF($B$52=1,IF($B$53=3,1,0),IF($I$106=1,1,0))","v":0},{"$f":"IF($B$52=1,IF($B$53=3,1,0),IF($I$106=1,1,0))","v":0},0,0,0,{"$f":"IF($B$52=1,1,IF($I$106=1,1,0))","v":0},{"$f":"IF($B$52=1,1,IF($I$106=1,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$52=1,1,IF($I$106=1,1,0))","v":0},0,0,{"$f":"SUM(B104:CK104)","v":0},0]
["Total batches",{"$f":"B102+B103+B104","v":1},{"$f":"C102+C103+C104","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO102+BO103+BO104","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches weaned ",0,{"$f":"IF($B$52=1,0,IF($B$26=1,0,C108))","v":0},0,0,0,0,0,{"$f":"IF($B$52=1,0,IF($B$26=1,1,I108))","v":0},{"$f":"IF($B$52=1,0,IF($B$26=1,1,J108))","v":0},{"$f":"IF($B$52=1,0,IF($B$26=1,1,K108))","v":0},{"$f":"IF($B$52=1,0,IF($B$26=1,1,L108))","v":0},{"$f":"IF($B$52=0,IF($B$26=1,1,M108),IF($B$53=1,0,1))","v":0},{"$f":"IF($B$52=0,IF($B$26=1,1,N108),IF($B$53=1,0,1))","v":0},{"$f":"IF($B$52=1,1,IF($B$26=1,1,O108))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$52=1,1,IF($B$26=1,1,AU108))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$52=1,1,IF($B$26=1,1,CA108))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87,87]
{"$rows_empty":15}
[]
["Number of each type of pig in a batch","2.79","3",{"$f":"C129+0.5","v":3.5},{"$f":"D129+0.5","v":4},4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
[]
["diff H-S",{"$f":"B130-B130","v":0},{"$f":"C130-$B$130","v":{"$error":"#NAME?"}},{"$f":"D130-$B$130","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-89.326014564001383,{"$error":"#NAME?"}]
["diff PMWS-D",{"$f":"B131-B131","v":0},{"$f":"C131-$B$131","v":{"$error":"#NAME?"}},{"$f":"D131-$B$131","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},17.960683100914647,{"$error":"#NAME?"}]
["diff PCV2-D",{"$f":"B133-B133","v":0},{"$f":"C133-$B$133","v":{"$error":"#NAME?"}},{"$f":"D133-$B$133","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},20.486610459695829,{"$error":"#NAME?"}]
["ENTERPRISE BUDGET ANALYSIS FOR UNFINSIHED BATCHES"]
["Kg",null,{"$f":"G72","v":41.175000000000004},{"$f":"G73","v":104.625},{"$f":"G74","v":104.625},{"$f":"G75","v":104.625},{"$f":"G76","v":102.6},{"$f":"G77","v":102.6},null,{"$f":"D80","v":24.975000000000001},{"$f":"D79","v":10.8},0,0,0,0,0,0]
["H-S"]
[]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C147","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D147","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E147","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F147","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G147","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H147","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J147","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K147","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L147","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M147","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N147","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O147","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P147","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q147","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C147","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D147","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E147","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F147","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G147","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H147","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J147","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K147","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L147","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M147","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N147","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O147","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P147","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q147","v":0}]
["building cost",null,{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47},{"$f":"'Economic analysis for each pig'!$B$40","v":3.47}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Sow depreciation",null,{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},null,{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225},{"$f":"'Economic analysis for each pig'!$B$37","v":3.5360119191195225}]
["Total net cost",null,{"$f":"C151-C154-C155-C156-C157-C158-C159-C161-C162-C163-C164-C165","v":-9.7697889072420416},23.173103628472226,23.173103628472226,23.173103628472226,22.121734717757953,22.121734717757953]
[]
["Extra revenue",null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost (inc. Sow)",null,{"$f":"IF($B$53=2,'Economic analysis for each pig'!$J$61+'Economic analysis for each pig'!$J$62,(('Economic analysis for each pig'!$B$61/'Economic analysis for each pig'!$B$56)*C147+'Economic analysis for each pig'!$J$62))","v":22.252054185622519},{"$f":"IF($B$53=1,(('Economic analysis for each pig'!$B$61/'Economic analysis for each pig'!$B$56)*D147+'Economic analysis for each pig'!$J$62),'Economic analysis for each pig'!$J$61+'Economic analysis for each pig'!$J$62)","v":25.199398298836805},{"$f":"'Economic analysis for each pig'!$J$61+'Economic analysis for each pig'!$J$62","v":25.199398298836805},{"$f":"'Economic analysis for each pig'!$J$61+'Economic analysis for each pig'!$J$62","v":25.199398298836805},{"$f":"'Economic analysis for each pig'!$J$61+'Economic analysis for each pig'!$J$62","v":25.199398298836805},{"$f":"'Economic analysis for each pig'!$J$61+'Economic analysis for each pig'!$J$62","v":25.199398298836805},null,{"$f":"J154","v":17.291889702408234},{"$f":"K154","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Water",null,{"$f":"IF($B$53=2,'Economic analysis for each pig'!$J$65,('Economic analysis for each pig'!$B$66/'Economic analysis for each pig'!$B$56)*C147)","v":0.21000000000000002},{"$f":"IF($B$53=1,('Economic analysis for each pig'!$B$66/'Economic analysis for each pig'!$B$56)*D147,'Economic analysis for each pig'!$J$65)","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$J$65","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$J$65","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$J$65","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$J$65","v":0.25714285714285717},null,{"$f":"J158","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF($B$53=2,'Economic analysis for each pig'!$J$66,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C147)","v":0.15049999999999999},{"$f":"IF($B$53=1,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D147,'Economic analysis for each pig'!$J$66)","v":0.18428571428571427},{"$f":"'Economic analysis for each pig'!$J$66","v":0.18428571428571427},{"$f":"'Economic analysis for each pig'!$J$66","v":0.18428571428571427},{"$f":"'Economic analysis for each pig'!$J$66","v":0.18428571428571427},{"$f":"'Economic analysis for each pig'!$J$66","v":0.18428571428571427},null,7.6785714285714277E-2,1.2285714285714285E-2,0,0,0,0,0,0]
["Total net cost",null,{"$f":"C174-C176-C177-C178-C179-C180-C181-$C$161-$C$162-$C$163-$C$164-$C$164-$C$165","v":-60.255002771408698},-64.389210217956332,-64.389210217956332,-64.389210217956332,-64.389210217956332,-64.389210217956332]
[]
["Feed cost (incl. Sow)",null,{"$f":"IF($B$53=2,'Economic analysis for each pig'!$B$62+'Economic analysis for each pig'!$B$61+('Economic analysis for each pig'!$B$86/'Economic analysis for each pig'!$B$82)*('Economic analysis for each pig'!$B$22/1000)*(C147-'Epidemiological Model flow'!$B$36),C176)","v":22.252054185622519},{"$f":"IF($B$53=1,D176,'Economic analysis for each pig'!$B$62+'Economic analysis for each pig'!$B$61+('Economic analysis for each pig'!$B$86/'Economic analysis for each pig'!$B$82)*('Economic analysis for each pig'!$B$22/1000)*(D147-'Epidemiological Model flow'!$B$36))","v":49.564760907965017},{"$f":"'Economic analysis for each pig'!$B$62+'Economic analysis for each pig'!$B$61+('Economic analysis for each pig'!$B$86/'Economic analysis for each pig'!$B$82)*('Economic analysis for each pig'!$B$22/1000)*(E147-'Epidemiological Model flow'!$B$36)","v":49.564760907965017},{"$f":"'Economic analysis for each pig'!$B$62+'Economic analysis for each pig'!$B$61+('Economic analysis for each pig'!$B$86/'Economic analysis for each pig'!$B$82)*('Economic analysis for each pig'!$B$22/1000)*(F147-'Epidemiological Model flow'!$B$36)","v":49.564760907965017},{"$f":"'Economic analysis for each pig'!$B$62+'Economic analysis for each pig'!$B$61+('Economic analysis for each pig'!$B$86/'Economic analysis for each pig'!$B$82)*('Economic analysis for each pig'!$B$22/1000)*(G147-'Epidemiological Model flow'!$B$36)","v":48.684085151008574},{"$f":"'Economic analysis for each pig'!$B$62+'Economic analysis for each pig'!$B$61+('Economic analysis for each pig'!$B$86/'Economic analysis for each pig'!$B$82)*('Economic analysis for each pig'!$B$22/1000)*(H147-'Epidemiological Model flow'!$B$36)","v":48.684085151008574},{"$f":"'Economic analysis for each pig'!$B$62+'Economic analysis for each pig'!$B$61+('Economic analysis for each pig'!$B$86/'Economic analysis for each pig'!$B$82)*('Economic analysis for each pig'!$B$22/1000)*(I147-'Epidemiological Model flow'!$B$36)","v":51.913229593182194},{"$f":"J176","v":17.291889702408234},{"$f":"K176","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Transport cost",null,{"$f":"IF($B$53=2,C156,C178)","v":6},{"$f":"IF($B$53=1,D178,D156)","v":2.34},{"$f":"E156","v":2.34},{"$f":"F156","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF($B$53=2,C159,C181)","v":0.15049999999999999},{"$f":"IF($B$53=1,D181,D159)","v":0.43921428571428572},0.43921428571428572,0.43921428571428572,0.43,0.43,{"$f":"('Economic analysis for each pig'!B35/'Economic analysis for each pig'!B20)*I147","v":0.46378571428571425},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J147","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K147","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L147","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M147","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N147","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O147","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P147","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q147","v":0}]
[]
[]
["PCV2-D"]
["Feed cost",null,{"$f":"IF($B$53=2,('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112),(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C147)+'Economic analysis for each pig'!$B$62)","v":23.507346560077728},{"$f":"IF($B$53=1,(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D147)+'Economic analysis for each pig'!$B$62,('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112))","v":26.736491002251348},{"$f":"('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)","v":26.736491002251348},{"$f":"('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)","v":26.736491002251348},{"$f":"('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)","v":26.736491002251348},{"$f":"('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)","v":26.736491002251348},null,{"$f":"J190","v":17.291889702408234},{"$f":"K190","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Electricity",null,{"$f":"IF($B$53=2,C157,C179)","v":0.74199999999999999},{"$f":"IF($B$53=1,D179,D157)","v":2.1654285714285715},{"$f":"'Economic analysis for each pig'!$J$114","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$J$114","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$J$114","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$J$114","v":0.90857142857142859},null,{"$f":"J193","v":0.37857142857142861},{"$f":"K193","v":6.0571428571428575E-2},0,0,0,0,0,0]
["miscellaneous",null,{"$f":"IF(C207<6,C160,0)","v":2.9},{"$f":"IF(D207<6,D160,0)","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
[]
["PCV2-S"]
["Feed cost (incl. Sow)",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C147)+'Economic analysis for each pig'!$J$135","v":23.507346560077728},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D147)+'Economic analysis for each pig'!$J$135","v":51.101853611379568},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*E147)+'Economic analysis for each pig'!$J$135","v":51.101853611379568},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*F147)+'Economic analysis for each pig'!$J$135","v":51.101853611379568},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*G147)+'Economic analysis for each pig'!$J$135","v":50.221177854423132},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*H147)+'Economic analysis for each pig'!$J$135","v":50.221177854423132},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*I147)+'Economic analysis for each pig'!J135","v":53.450322296596745},{"$f":"J205","v":17.291889702408234},{"$f":"K205","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Transport cost",null,{"$f":"C156","v":2.34},2.34,2.34,2.34,2.34,2.34,2.39,6,{"$f":"K207","v":6},6,0,0,0,0,0]
["Electricity",null,{"$f":"C157","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I147","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C222<'Economic analysis for each pig'!$J$67,C160,0)","v":2.9},{"$f":"IF(D222<'Economic analysis for each pig'!$J$67,D160,0)","v":2.9},{"$f":"IF(E222<'Economic analysis for each pig'!$J$67,E160,0)","v":2.9},{"$f":"IF(F222<'Economic analysis for each pig'!$J$67,F160,0)","v":2.9},{"$f":"IF(G222<'Economic analysis for each pig'!$J$67,G160,0)","v":2.9},{"$f":"IF(H222<'Economic analysis for each pig'!$J$67,H160,0)","v":2.9},null,0,0,0,0,0,0,0,0]
["Total net cost",null,{"$f":"C218-C220-C221-C222-C223-C224-C225-$C$161-$C$162-$C$163-$C$164-$C$165","v":-13.733557279197253},{"$f":"D218-D220-D221-D222-D223-D224-D225-$C$161-$C$162-$C$163-$C$164-$C$165","v":11.605371440929469},11.605371440929469,11.605371440929469,10.796682226457351,10.796682226457351,13.711876012855145]
["Weaners"]
["Liveweight price/kg",1.39]
["Revenue forgone"]
["Feed cost",{"$f":"B233*'Economic analysis for each pig'!B24*('Economic analysis for each pig'!B22/1000)","v":0}]
["Electricity",{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*B233","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!B34/'Economic analysis for each pig'!B20)*B233","v":0}]
["Total cost",{"$f":"SUM(B240:B246)","v":11.462975863122518}]
[]
["Cost-benefit analysis (analysis of a change)",{"$nulls":6},"PMWS severity",{"$nulls":13},"PMWS severity",{"$nulls":13},"PMWS severity",{"$nulls":13},"PMWS severity",{"$nulls":13},"PMWS severity"]
["Variable cost"]
["Cost of purchasing AI",{"$f":"$B$46*B96","v":0},{"$f":"$B$46*C96","v":0},0,0,0,0,{"$f":"$B$46*$B$96","v":0},{"$f":"$B$46*$B$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*$C$96","v":0},{"$f":"$B$46*$C$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*$D$96","v":0},{"$f":"$B$46*$D$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*$E$96","v":0},{"$f":"$B$46*$E$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*$F$96","v":0},{"$f":"$B$46*$F$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*B96","v":0},{"$f":"$B$46*C96","v":0},0,0,0,null,{"$f":"$B$46*B96","v":0},{"$f":"$B$46*C96","v":0},0,0,0]
["Correction from the cost saved on replacement gilts and boars",{"$f":"(($B$49*$B$9*$B$47)+($B$48*$B$50))*-1","v":0},{"$f":"(($B$49*$B$9*$B$47)+($B$48*$B$50))*-1","v":0},{"$f":"(($B$49*$B$9*$B$47)+($B$48*$B$50))*-1","v":0},{"$f":"(($B$49*$B$9*$B$47)+($B$48*$B$50))*-1","v":0},{"$f":"(($B$49*$B$9*$B$47)+($B$48*$B$50))*-1","v":0},0,{"$f":"(($B$49*$B$9*$B$47)+($B$48*$B$50))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($B$49*$B$9*$B$47)+($B$48*$B$50))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($B$49*$B$9*$B$47)+($B$48*$B$50))*-1","v":0},0,0,0,0,0,0,{"$f":"(($B$49*$B$9*$B$47)+($B$48*$B$50))*-1","v":0},0,0,0,null,0,0,0,0,0]
["Other cost for DPRP",{"$f":"$B$57*$B$9","v":0},{"$nulls":4},0,{"$f":"$B$57*$B$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$57*$B$9","v":0},{"$nulls":5},{"$f":"$B$57*$B$9","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$58*$B$9","v":0},{"$nulls":4},0,{"$f":"$B$58*$B$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$58*$B$9","v":0},{"$nulls":5},{"$f":"$B$58*$B$9","v":0}]
["Feed cost of new H-S",{"$f":"('Economic analysis for each pig'!$B$28*$B$130*B94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*B94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*C94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*C94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*D94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*D94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*E94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*E94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*F94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*F94)","v":0},0,{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$B$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$B$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$C$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$C$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$D$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$D$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$E$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$E$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*$F$94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*$F$94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*B94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*B94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*C94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*C94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*D94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*D94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*E94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*E94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*F94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*F94)","v":0},null,{"$f":"('Economic analysis for each pig'!$B$28*$B$130*B94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*B94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*C94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*C94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*D94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*D94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*E94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*E94)","v":0},{"$f":"('Economic analysis for each pig'!$B$28*$B$130*F94)+('Economic analysis for each pig'!$B$26*$B$35*$B$130*F94)","v":0}]
["Feed cost of unfinshed PMWS-D",{"$f":"IF($B$52=0,0,IF($B$53=2,($C$176*C131)+($D$176*C131)+($E$176*C131)+($F$176*C131),($C$176*C131)+($D$176*C131)+($E$176*C131)+($F$176*C131)+($G$176*C131)))","v":0},{"$nulls":4},0,{"$f":"IF($B$52=0,0,IF($B$53=2,($C$176*D131)+($D$176*D131)+($E$176*D131)+($F$176*D131),($C$176*D131)+($D$176*D131)+($E$176*D131)+($F$176*D131)+($G$176*D131)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$176*R131)+($D$176*R131)+($E$176*R131)+($F$176*R131),($C$176*R131)+($D$176*R131)+($E$176*R131)+($F$176*R131)+($G$176*R131)))","v":0},{"$nulls":5},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$176*S131)+($D$176*S131)+($E$176*S131)+($F$176*S131),($C$176*S131)+($D$176*S131)+($E$176*S131)+($F$176*S131)+($G$176*S131)))","v":0}]
["Feed cost of unfinshed PMWS-S",{"$f":"IF($B$52=0,0,IF($B$53=2,($C$190*C132)+($D$190*C132)+($E$190*C132)+($F$190*C132)+($I$190*C132),IF($B$53=3,($C$190*C132)+($D$190*C132)+($E$190*C132)+($F$190*C132)+($G$190*C132),($C$190*C132)+($D$190*C132)+($E$190*C132)+($F$190*C132)+($G$190*C132)+($I$190*C132))))","v":0},{"$nulls":4},0,{"$f":"IF($B$52=0,0,IF($B$53=2,($C$190*D132)+($D$190*D132)+($E$190*D132)+($F$190*D132)+($I$190*D132),IF($B$53=3,($C$190*D132)+($D$190*D132)+($E$190*D132)+($F$190*D132)+($G$190*D132),($C$190*D132)+($D$190*D132)+($E$190*D132)+($F$190*D132)+($G$190*D132)+($I$190*D132))))","v":0},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$190*E132)+($D$190*E132)+($E$190*E132)+($F$190*E132)+($I$190*E132),IF($B$53=3,($C$190*E132)+($D$190*E132)+($E$190*E132)+($F$190*E132)+($G$190*E132),($C$190*E132)+($D$190*E132)+($E$190*E132)+($F$190*E132)+($G$190*E132)+($I$190*E132))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$190*R132)+($D$190*R132)+($E$190*R132)+($F$190*R132)+($I$190*R132),IF($B$53=3,($C$190*R132)+($D$190*R132)+($E$190*R132)+($F$190*R132)+($G$190*R132),($C$190*R132)+($D$190*R132)+($E$190*R132)+($F$190*R132)+($G$190*R132)+($I$190*R132))))","v":0},{"$nulls":5},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$190*S132)+($D$190*S132)+($E$190*S132)+($F$190*S132)+($I$190*S132),IF($B$53=3,($C$190*S132)+($D$190*S132)+($E$190*S132)+($F$190*S132)+($G$190*S132),($C$190*S132)+($D$190*S132)+($E$190*S132)+($F$190*S132)+($G$190*S132)+($I$190*S132))))","v":0}]
["Feed cost of new PCV2-D",{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*B94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*B94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*C94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*C94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*D94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*D94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*E94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*E94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*F94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*F94)","v":0},0,{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$B$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$B$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$C$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$C$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$D$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$D$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$E$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$E$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*$F$94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*$F$94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*B94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*B94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*C94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*C94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*D94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*D94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*E94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*E94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*F94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*F94)","v":0},null,{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*B94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*B94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*C94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*C94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*D94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*D94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*E94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*E94)","v":0},{"$f":"(('Economic analysis for each pig'!$J$111+'Economic analysis for each pig'!$J$112)*F94*$B$133)+('Economic analysis for each pig'!$J$111*$B$35*$B$133*F94)","v":0}]
["Feed cost of unfinshed PCV2-S",{"$f":"IF($B$52=0,0,IF($B$53=2,($C$220*C134)+($D$220*C134)+($E$220*C134)+($F$220*C134),($C$220*C134)+($D$220*C134)+($E$220*C134)+($F$220*C134)+($G$220*C134)))","v":0},{"$nulls":4},0,{"$f":"IF($B$52=0,0,IF($B$53=2,($C$220*D134)+($D$220*D134)+($E$220*D134)+($F$220*D134),($C$220*D134)+($D$220*D134)+($E$220*D134)+($F$220*D134)+($G$220*D134)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$220*R134)+($D$220*R134)+($E$220*R134)+($F$220*R134),($C$220*R134)+($D$220*R134)+($E$220*R134)+($F$220*R134)+($G$220*R134)))","v":0},{"$nulls":5},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$220*S134)+($D$220*S134)+($E$220*S134)+($F$220*S134),($C$220*S134)+($D$220*S134)+($E$220*S134)+($F$220*S134)+($G$220*S134)))","v":0}]
["Feed cost of unfinished bacthes not sold",{"$f":"IF($B$53=3,(J154+K154+L154+M154+N154+O154+P154+Q154)*B12,0)","v":0},{"$nulls":5},{"$f":"IF($B$53=3,($J$154+$K$154+$L$154+$M$154+$N$154+$O$154+$P$154+$Q$154)*$B$12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$53=3,(J154+K154+L154+M154+N154+O154+P154+Q154)*B12,0)","v":0},{"$nulls":5},{"$f":"IF($B$53=3,(J154+K154+L154+M154+N154+O154+P154+Q154)*B12,0)","v":0}]
["Vet cost of old PMWS-D",{"$f":"'Economic analysis for each pig'!$J$63*B92*$C$131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*C92*$C$131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*D92*$C$131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*E92*$C$131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*F92*$C$131","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*D131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*E131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*F131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*G131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*H131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*I131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*J131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*K131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*L131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*M131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*N131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*O131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*P131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$B$92*Q131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*D131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*E131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*F131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*G131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*H131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*I131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*J131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*K131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*L131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*M131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*N131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*O131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*P131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$C$92*Q131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*D131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*E131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*F131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*G131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*H131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*I131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*J131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*K131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*L131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*M131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*N131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*O131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*P131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$D$92*Q131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*D131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*E131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*F131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*G131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*H131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*I131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*J131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*K131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*L131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*M131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*N131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*O131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*P131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$E$92*Q131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*D131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*E131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*F131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*G131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*H131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*I131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*J131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*K131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*L131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*M131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*N131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*O131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*P131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*$F$92*Q131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*B92*$R$131","v":1564.466012058507},{"$f":"'Economic analysis for each pig'!$J$63*C92*$R$131","v":1656.4934245325369},{"$f":"'Economic analysis for each pig'!$J$63*D92*$R$131","v":1564.466012058507},{"$f":"'Economic analysis for each pig'!$J$63*E92*$R$131","v":1564.466012058507},{"$f":"'Economic analysis for each pig'!$J$63*F92*$R$131","v":1656.4934245325369},null,{"$f":"'Economic analysis for each pig'!$J$63*B92*$S$131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*C92*$S$131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*D92*$S$131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*E92*$S$131","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$63*F92*$S$131","v":{"$error":"#NAME?"}}]
["Vet cost of new PMWS-D",{"$f":"'Economic analysis for each pig'!$J$63*B94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*C94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*D94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*E94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*F94*$B$131","v":0},0,{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*B94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*C94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*D94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*E94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*F94*$B$131","v":0},null,{"$f":"'Economic analysis for each pig'!$J$63*B94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*C94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*D94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*E94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$63*F94*$B$131","v":0}]
["Vet cost of unfinshed PMWS-S",{"$f":"IF($B$52=0,0,IF($B$53=2,($C$191*C132)+($D$191*C132)+($E$191*C132)+($F$191*C132)+($I$191*C132),IF($B$53=3,($C$191*C132)+($D$191*C132)+($E$191*C132)+($F$191*C132)+($G$191*C132),($C$191*C132)+($D$191*C132)+($E$191*C132)+($F$191*C132)+($G$191*C132)+($I$191*C132))))","v":0},{"$nulls":4},0,{"$f":"IF($B$52=0,0,IF($B$53=2,($C$191*D132)+($D$191*D132)+($E$191*D132)+($F$191*D132)+($I$191*D132),IF($B$53=3,($C$191*D132)+($D$191*D132)+($E$191*D132)+($F$191*D132)+($G$191*D132),($C$191*D132)+($D$191*D132)+($E$191*D132)+($F$191*D132)+($G$191*D132)+($I$191*D132))))","v":0},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$191*E132)+($D$191*E132)+($E$191*E132)+($F$191*E132)+($I$191*E132),IF($B$53=3,($C$191*E132)+($D$191*E132)+($E$191*E132)+($F$191*E132)+($G$191*E132),($C$191*E132)+($D$191*E132)+($E$191*E132)+($F$191*E132)+($G$191*E132)+($I$191*E132))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$191*R132)+($D$191*R132)+($E$191*R132)+($F$191*R132)+($I$191*R132),IF($B$53=3,($C$191*R132)+($D$191*R132)+($E$191*R132)+($F$191*R132)+($G$191*R132),($C$191*R132)+($D$191*R132)+($E$191*R132)+($F$191*R132)+($G$191*R132)+($I$191*R132))))","v":0},{"$nulls":5},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$191*S132)+($D$191*S132)+($E$191*S132)+($F$191*S132)+($I$191*S132),IF($B$53=3,($C$191*S132)+($D$191*S132)+($E$191*S132)+($F$191*S132)+($G$191*S132),($C$191*S132)+($D$191*S132)+($E$191*S132)+($F$191*S132)+($G$191*S132)+($I$191*S132))))","v":0}]
["Vet cost of new PCV2-D",{"$f":"'Economic analysis for each pig'!$J$113*B94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*C94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*D94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*E94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*F94*$B$133","v":0},0,{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$B$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$C$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$D$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$E$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*$F$94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*B94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*C94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*D94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*E94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*F94*$B$133","v":0},null,{"$f":"'Economic analysis for each pig'!$J$113*B94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*C94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*D94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*E94*$B$133","v":0},{"$f":"'Economic analysis for each pig'!$J$113*F94*$B$133","v":0}]
["Vet cost of new PCV2-S",{"$f":"'Economic analysis for each pig'!$J$136*B94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*C94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*D94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*E94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*F94*$B$134","v":0},0,{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$B$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$C$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$D$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$E$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*$F$94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*B94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*C94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*D94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*E94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*F94*$B$134","v":0},null,{"$f":"'Economic analysis for each pig'!$J$136*B94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*C94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*D94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*E94*$B$134","v":0},{"$f":"'Economic analysis for each pig'!$J$136*F94*$B$134","v":0}]
["Vet cost of unfinished pigs not sold",{"$f":"IF($B$53=3,(J155+K155)*B12,0)","v":0},{"$nulls":5},{"$f":"IF($B$53=3,($J$155+$K$155)*$B$12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$53=3,(J155+K155)*B12,0)","v":0},{"$nulls":5},{"$f":"IF($B$53=3,(J155+K155)*B12,0)","v":0}]
["El,W&B  cost of old PMWS-D",{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*B92*$C$131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*C92*$C$131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*D92*$C$131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*E92*$C$131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*F92*$C$131","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*D131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*E131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*F131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*G131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*H131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*I131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*J131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*K131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*L131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*M131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*N131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*O131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*P131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$B$92*Q131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*D131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*E131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*F131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*G131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*H131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*I131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*J131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*K131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*L131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*M131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*N131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*O131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*P131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$C$92*Q131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*D131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*E131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*F131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*G131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*H131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*I131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*J131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*K131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*L131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*M131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*N131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*O131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*P131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$D$92*Q131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*D131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*E131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*F131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*G131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*H131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*I131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*J131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*K131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*L131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*M131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*N131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*O131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*P131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$E$92*Q131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*D131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*E131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*F131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*G131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*H131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*I131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*J131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*K131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*L131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*M131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*N131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*O131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*P131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*$F$92*Q131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*B92*$R$131","v":412.19975726589337},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*C92*$R$131","v":436.44680181094589},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*D92*$R$131","v":412.19975726589337},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*E92*$R$131","v":412.19975726589337},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*F92*$R$131","v":436.44680181094589},null,{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*B92*$S$131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*C92*$S$131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*D92*$S$131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*E92*$S$131","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$64+'Economic analysis for each pig'!$J$65+'Economic analysis for each pig'!$J$66)*F92*$S$131","v":{"$error":"#NAME?"}}]
["El,W&B cost of old PMWS-S",{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*B92*$C$132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*(B92-1)*$C$132))","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*C92*$C$132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*D92*$C$132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*E92*$C$132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*F92*$C$132","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*D132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*D132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*E132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*E132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*F132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*F132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*G132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*G132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*H132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*H132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*I132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*I132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*J132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*J132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*K132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*K132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*L132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*L132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*M132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*M132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*N132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*N132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*O132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*O132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*P132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*P132))","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$B$92*Q132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*($B$92-1)*Q132))","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*D132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*E132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*F132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*G132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*H132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*I132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*J132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*K132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*L132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*M132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*N132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*O132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*P132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$C$92*Q132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*D132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*E132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*F132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*G132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*H132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*I132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*J132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*K132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*L132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*M132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*N132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*O132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*P132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$D$92*Q132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*D132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*E132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*F132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*G132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*H132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*I132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*J132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*K132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*L132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*M132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*N132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*O132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*P132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$E$92*Q132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*D132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*E132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*F132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*G132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*H132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*I132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*J132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*K132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*L132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*M132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*N132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*O132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*P132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*$F$92*Q132","v":{"$error":"#NAME?"}},{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*B92*$R$132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*(B92-1)*$R$132))","v":367.64207314546832},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*C92*$R$132","v":389.26807744814295},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*D92*$R$132","v":367.64207314546832},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*E92*$R$132","v":367.64207314546832},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*F92*$R$132","v":389.26807744814295},null,{"$f":"IF($B$52=0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*B92*$S$132,IF($B$53=3,0,('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*(B92-1)*$S$132))","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*C92*$S$132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*D92*$S$132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*E92*$S$132","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$91+'Economic analysis for each pig'!$J$92+'Economic analysis for each pig'!$J$93)*F92*$S$132","v":{"$error":"#NAME?"}}]
["El,W&B cost of unfinshed PMWS-S",{"$f":"IF($B$52=0,0,IF($B$53=2,(($C$193+$C$194+$C$195)*C132)+(($D$193+$D$194+$D$195)*C132)+(($E$193+$E$194+$E$195)*C132)+(($F$193+$F$194+$F$195)*C132)+(($I$193+$I$194+$I$195)*C132),IF($B$53=3,(($C$193+$C$194+$C$195)*C132)+(($D$193+$D$194+$D$195)*C132)+(($E$193+$E$194+$E$195)*C132)+(($F$193+$F$194+$F$195)*C132)+(($G$193+$G$194+$G$195)*C132),(($C$193+$C$194+$C$195)*C132)+(($D$193+$D$194+$D$195)*C132)+(($E$193+$E$194+$E$195)*C132)+(($F$193+$F$194+$F$195)*C132)+(($G$193+$G$194+$G$195)*C132)+(($I$193+$I$194+$I$195)*C132))))","v":0},{"$nulls":4},0,{"$f":"IF($B$52=0,0,IF($B$53=2,(($C$193+$C$194+$C$195)*D132)+(($D$193+$D$194+$D$195)*D132)+(($E$193+$E$194+$E$195)*D132)+(($F$193+$F$194+$F$195)*D132)+(($I$193+$I$194+$I$195)*D132),IF($B$53=3,(($C$193+$C$194+$C$195)*D132)+(($D$193+$D$194+$D$195)*D132)+(($E$193+$E$194+$E$195)*D132)+(($F$193+$F$194+$F$195)*D132)+(($G$193+$G$194+$G$195)*D132),(($C$193+$C$194+$C$195)*D132)+(($D$193+$D$194+$D$195)*D132)+(($E$193+$E$194+$E$195)*D132)+(($F$193+$F$194+$F$195)*D132)+(($G$193+$G$194+$G$195)*D132)+(($I$193+$I$194+$I$195)*D132))))","v":0},{"$f":"IF($B$52=0,0,IF($B$53=2,(($C$193+$C$194+$C$195)*E132)+(($D$193+$D$194+$D$195)*E132)+(($E$193+$E$194+$E$195)*E132)+(($F$193+$F$194+$F$195)*E132)+(($I$193+$I$194+$I$195)*E132),IF($B$53=3,(($C$193+$C$194+$C$195)*E132)+(($D$193+$D$194+$D$195)*E132)+(($E$193+$E$194+$E$195)*E132)+(($F$193+$F$194+$F$195)*E132)+(($G$193+$G$194+$G$195)*E132),(($C$193+$C$194+$C$195)*E132)+(($D$193+$D$194+$D$195)*E132)+(($E$193+$E$194+$E$195)*E132)+(($F$193+$F$194+$F$195)*E132)+(($G$193+$G$194+$G$195)*E132)+(($I$193+$I$194+$I$195)*E132))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=0,0,IF($B$53=2,(($C$193+$C$194+$C$195)*R132)+(($D$193+$D$194+$D$195)*R132)+(($E$193+$E$194+$E$195)*R132)+(($F$193+$F$194+$F$195)*R132)+(($I$193+$I$194+$I$195)*R132),IF($B$53=3,(($C$193+$C$194+$C$195)*R132)+(($D$193+$D$194+$D$195)*R132)+(($E$193+$E$194+$E$195)*R132)+(($F$193+$F$194+$F$195)*R132)+(($G$193+$G$194+$G$195)*R132),(($C$193+$C$194+$C$195)*R132)+(($D$193+$D$194+$D$195)*R132)+(($E$193+$E$194+$E$195)*R132)+(($F$193+$F$194+$F$195)*R132)+(($G$193+$G$194+$G$195)*R132)+(($I$193+$I$194+$I$195)*R132))))","v":0},{"$nulls":5},{"$f":"IF($B$52=0,0,IF($B$53=2,(($C$193+$C$194+$C$195)*S132)+(($D$193+$D$194+$D$195)*S132)+(($E$193+$E$194+$E$195)*S132)+(($F$193+$F$194+$F$195)*S132)+(($I$193+$I$194+$I$195)*S132),IF($B$53=3,(($C$193+$C$194+$C$195)*S132)+(($D$193+$D$194+$D$195)*S132)+(($E$193+$E$194+$E$195)*S132)+(($F$193+$F$194+$F$195)*S132)+(($G$193+$G$194+$G$195)*S132),(($C$193+$C$194+$C$195)*S132)+(($D$193+$D$194+$D$195)*S132)+(($E$193+$E$194+$E$195)*S132)+(($F$193+$F$194+$F$195)*S132)+(($G$193+$G$194+$G$195)*S132)+(($I$193+$I$194+$I$195)*S132))))","v":0}]
["El,W&B cost of old PCV2-D",{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*B92*$C$133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*C92*$C$133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*D92*$C$133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*E92*$C$133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*F92*$C$133","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*D133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*E133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*F133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*G133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*H133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*I133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*J133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*K133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*L133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*M133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*N133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*O133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*P133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$B$92*Q133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*D133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*E133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*F133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*G133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*H133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*I133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*J133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*K133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*L133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*M133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*N133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*O133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*P133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$C$92*Q133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*D133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*E133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*F133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*G133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*H133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*I133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*J133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*K133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*L133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*M133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*N133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*O133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*P133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$D$92*Q133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*D133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*E133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*F133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*G133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*H133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*I133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*J133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*K133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*L133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*M133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*N133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*O133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*P133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$E$92*Q133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*D133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*E133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*F133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*G133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*H133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*I133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*J133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*K133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*L133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*M133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*N133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*O133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*P133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*$F$92*Q133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*B92*$R$133","v":470.16771005001931},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*C92*$R$133","v":497.82463417060865},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*D92*$R$133","v":470.16771005001931},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*E92*$R$133","v":470.16771005001931},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*F92*$R$133","v":497.82463417060865},null,{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*B92*$S$133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*C92*$S$133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*D92*$S$133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*E92*$S$133","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$114+'Economic analysis for each pig'!$J$115+'Economic analysis for each pig'!$J$116)*F92*$S$133","v":{"$error":"#NAME?"}}]
["El,W&B cost of old PCV2-S",{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*B92*$C$134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*C92*$C$134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*D92*$C$134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*E92*$C$134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*F92*$C$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*D134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*E134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*F134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*G134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*H134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*I134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*J134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*K134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*L134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*M134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*N134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*O134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*P134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$B$92*Q134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*D134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*E134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*F134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*G134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*H134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*I134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*J134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*K134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*L134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*M134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*N134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*O134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*P134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$C$92*Q134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*D134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*E134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*F134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*G134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*H134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*I134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*J134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*K134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*L134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*M134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*N134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*O134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*P134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$D$92*Q134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*D134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*E134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*F134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*G134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*H134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*I134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*J134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*K134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*L134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*M134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*N134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*O134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*P134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$E$92*Q134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*D134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*E134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*F134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*G134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*H134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*I134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*J134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*K134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*L134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*M134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*N134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*O134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*P134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*$F$92*Q134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*B92*$R$134","v":5117.1482914608614},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*C92*$R$134","v":5418.1570144879706},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*D92*$R$134","v":5117.1482914608614},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*E92*$R$134","v":5117.1482914608614},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*F92*$R$134","v":5418.1570144879706},null,{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*B92*$S$134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*C92*$S$134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*D92*$S$134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*E92*$S$134","v":{"$error":"#NAME?"}},{"$f":"('Economic analysis for each pig'!$J$138+'Economic analysis for each pig'!$J$139+'Economic analysis for each pig'!$J$140)*F92*$S$134","v":{"$error":"#NAME?"}}]
["Miscellaneous cost of old H-S",{"$f":"'Economic analysis for each pig'!$B$36*$C$130*B92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$C$130*C92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$C$130*D92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$C$130*E92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$C$130*F92","v":{"$error":"#NAME?"}},null,{"$f":"'Economic analysis for each pig'!$B$36*D130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*E130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*F130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*G130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*H130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*I130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*J130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*K130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*L130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*M130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*N130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*O130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*P130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*Q130*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*D130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*E130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*F130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*G130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*H130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*I130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*J130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*K130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*L130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*M130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*N130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*O130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*P130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*Q130*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*D130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*E130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*F130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*G130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*H130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*I130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*J130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*K130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*L130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*M130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*N130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*O130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*P130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*Q130*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*D130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*E130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*F130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*G130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*H130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*I130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*J130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*K130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*L130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*M130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*N130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*O130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*P130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*Q130*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*D130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*E130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*F130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*G130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*H130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*I130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*J130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*K130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*L130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*M130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*N130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*O130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*P130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*Q130*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$R$130*B92","v":9091.9890141302276},{"$f":"'Economic analysis for each pig'!$B$36*$R$130*C92","v":9626.8118973143573},{"$f":"'Economic analysis for each pig'!$B$36*$R$130*D92","v":9091.9890141302276},{"$f":"'Economic analysis for each pig'!$B$36*$R$130*E92","v":9091.9890141302276},{"$f":"'Economic analysis for each pig'!$B$36*$R$130*F92","v":9626.8118973143573},null,{"$f":"'Economic analysis for each pig'!$B$36*$S$130*B92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$S$130*C92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$S$130*D92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$S$130*E92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$S$130*F92","v":{"$error":"#NAME?"}}]
["Miscellaneous cost of old PMWS-S",{"$f":"'Economic analysis for each pig'!$B$36*$C$132*B92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$C$132*C92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$C$132*D92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$C$132*E92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$C$132*F92","v":{"$error":"#NAME?"}},null,{"$f":"'Economic analysis for each pig'!$B$36*D132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*E132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*F132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*G132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*H132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*I132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*J132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*K132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*L132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*M132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*N132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*O132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*P132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*Q132*$B$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*D132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*E132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*F132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*G132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*H132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*I132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*J132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*K132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*L132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*M132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*N132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*O132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*P132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*Q132*$C$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*D132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*E132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*F132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*G132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*H132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*I132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*J132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*K132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*L132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*M132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*N132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*O132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*P132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*Q132*$D$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*D132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*E132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*F132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*G132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*H132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*I132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*J132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*K132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*L132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*M132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*N132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*O132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*P132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*Q132*$E$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*D132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*E132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*F132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*G132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*H132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*I132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*J132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*K132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*L132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*M132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*N132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*O132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*P132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*Q132*$F$92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$R$132*B92","v":272.62590264303225},{"$f":"'Economic analysis for each pig'!$B$36*$R$132*C92","v":288.66272044556359},{"$f":"'Economic analysis for each pig'!$B$36*$R$132*D92","v":272.62590264303225},{"$f":"'Economic analysis for each pig'!$B$36*$R$132*E92","v":272.62590264303225},{"$f":"'Economic analysis for each pig'!$B$36*$R$132*F92","v":288.66272044556359},null,{"$f":"'Economic analysis for each pig'!$B$36*$S$132*B92","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$B$36*$R$132*C92","v":288.66272044556359},{"$f":"'Economic analysis for each pig'!$B$36*$R$132*D92","v":272.62590264303225},{"$f":"'Economic analysis for each pig'!$B$36*$R$132*E92","v":272.62590264303225},{"$f":"'Economic analysis for each pig'!$B$36*$R$132*F92","v":288.66272044556359}]
["Miscellaneous cost of new PMWS-S",{"$f":"'Economic analysis for each pig'!$B$36*$B$132*B94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*C94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*D94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*E94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*F94","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$B$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$C$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$D$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$E$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*$F$94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*B94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*C94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*D94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*E94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*F94","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36*$B$132*B94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*C94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*D94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*E94","v":0},{"$f":"'Economic analysis for each pig'!$B$36*$B$132*F94","v":0}]
["El, W&B cost of unfinished pig not sold",{"$f":"IF($B$53=3,($J$157+$K$157+$J$158+$K$158+$J$159+$K$159)*$B$12,0)","v":0},{"$nulls":5},{"$f":"IF($B$53=3,($J$157+$K$157+$J$158+$K$158+$J$159+$K$159)*$B$12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$53=3,($J$157+$K$157+$J$158+$K$158+$J$159+$K$159)*$B$12,0)","v":0},{"$nulls":5},{"$f":"IF($B$53=3,($J$157+$K$157+$J$158+$K$158+$J$159+$K$159)*$B$12,0)","v":0}]
["Transport cost of unfinshed H-S",{"$f":"IF($B$52=0,0,IF($B$53=2,($C$156*C130)+($D$156*C130)+($E$156*C130)+($F$156*C130),($C$156*C130)+($D$156*C130)+($E$156*C130)+($F$156*C130)+($G$156*C130)))","v":0},{"$nulls":4},0,{"$f":"IF($B$52=0,0,IF($B$53=2,($C$156*D130)+($D$156*D130)+($E$156*D130)+($F$156*D130),($C$156*D130)+($D$156*D130)+($E$156*D130)+($F$156*D130)+($G$156*D130)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$156*R130)+($D$156*R130)+($E$156*R130)+($F$156*R130),($C$156*R130)+($D$156*R130)+($E$156*R130)+($F$156*R130)+($G$156*R130)))","v":0},{"$nulls":5},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$156*S130)+($D$156*S130)+($E$156*S130)+($F$156*S130),($C$156*S130)+($D$156*S130)+($E$156*S130)+($F$156*S130)+($G$156*S130)))","v":0}]
["Carcass disposal cost of new PMWS-D",{"$f":"'Economic analysis for each pig'!$J$67*B94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*C94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*D94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*E94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*F94*$B$131","v":0},0,{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$B$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$C$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$D$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$E$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*$F$94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*B94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*C94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*D94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*E94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*F94*$B$131","v":0},null,{"$f":"'Economic analysis for each pig'!$J$67*B94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*C94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*D94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*E94*$B$131","v":0},{"$f":"'Economic analysis for each pig'!$J$67*F94*$B$131","v":0}]
["Carcass disposal of unfinshed PMWS-D",{"$f":"IF($B$52=0,0,IF($B$53=2,($C$178*C131)+($D$178*C131)+($E$178*C131)+($F$178*C131),($C$178*C131)+($D$178*C131)+($E$178*C131)+($F$178*C131)+($G$178*C131)))","v":0},{"$nulls":4},0,{"$f":"IF($B$52=0,0,IF($B$53=2,($C$178*D131)+($D$178*D131)+($E$178*D131)+($F$178*D131),($C$178*D131)+($D$178*D131)+($E$178*D131)+($F$178*D131)+($G$178*D131)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$178*R131)+($D$178*R131)+($E$178*R131)+($F$178*R131),($C$178*R131)+($D$178*R131)+($E$178*R131)+($F$178*R131)+($G$178*R131)))","v":0},{"$nulls":5},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$178*S131)+($D$178*S131)+($E$178*S131)+($F$178*S131),($C$178*S131)+($D$178*S131)+($E$178*S131)+($F$178*S131)+($G$178*S131)))","v":0}]
["Transport/carcass disposal cost of unfinshed PMWS-S",{"$f":"IF($B$52=0,0,IF($B$53=2,($C$192*C132)+($D$192*C132)+($E$192*C132)+($F$192*C132),($C$192*C132)+($D$192*C132)+($E$192*C132)+($F$192*C132)+($G$192*C132)))","v":0},{"$nulls":4},0,{"$f":"IF($B$52=0,0,IF($B$53=2,($C$192*D132)+($D$192*D132)+($E$192*D132)+($F$192*D132),($C$192*D132)+($D$192*D132)+($E$192*D132)+($F$192*D132)+($G$192*D132)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$192*R132)+($D$192*R132)+($E$192*R132)+($F$192*R132),($C$192*R132)+($D$192*R132)+($E$192*R132)+($F$192*R132)+($G$192*R132)))","v":0},{"$nulls":5},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$192*S132)+($D$192*S132)+($E$192*S132)+($F$192*S132),($C$192*S132)+($D$192*S132)+($E$192*S132)+($F$192*S132)+($G$192*S132)))","v":0}]
["Carcass disposal cost of unfinshed PCV2-D",{"$f":"IF($B$52=0,0,IF($B$53=2,($C$207*C133)+($D$207*C133)+($E$207*C133)+($F$207*C133),($C$207*C133)+($D$207*C133)+($E$207*C133)+($F$207*C133)+($G$207*C133)))","v":0},{"$nulls":4},0,{"$f":"IF($B$52=0,0,IF($B$53=2,($C$207*D133)+($D$207*D133)+($E$207*D133)+($F$207*D133),($C$207*D133)+($D$207*D133)+($E$207*D133)+($F$207*D133)+($G$207*D133)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$207*R133)+($D$207*R133)+($E$207*R133)+($F$207*R133),($C$207*R133)+($D$207*R133)+($E$207*R133)+($F$207*R133)+($G$207*R133)))","v":0},{"$nulls":5},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$207*S133)+($D$207*S133)+($E$207*S133)+($F$207*S133),($C$207*S133)+($D$207*S133)+($E$207*S133)+($F$207*S133)+($G$207*S133)))","v":0}]
["Transport cost of unfinshed PCV2-S",{"$f":"IF($B$52=0,0,IF($B$53=2,($C$222*C134)+($D$222*C134)+($E$222*C134)+($F$222*C134),($C$222*C134)+($D$222*C134)+($E$222*C134)+($F$222*C134)+($G$222*C134)))","v":0},{"$nulls":4},0,{"$f":"IF($B$52=0,0,IF($B$53=2,($C$222*D134)+($D$222*D134)+($E$222*D134)+($F$222*D134),($C$222*D134)+($D$222*D134)+($E$222*D134)+($F$222*D134)+($G$222*D134)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$222*R134)+($D$222*R134)+($E$222*R134)+($F$222*R134),($C$222*R134)+($D$222*R134)+($E$222*R134)+($F$222*R134)+($G$222*R134)))","v":0},{"$nulls":5},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$222*S134)+($D$222*S134)+($E$222*S134)+($F$222*S134),($C$222*S134)+($D$222*S134)+($E$222*S134)+($F$222*S134)+($G$222*S134)))","v":0}]
["Feed cost of weaners sold from new batches (incluidng sow feed)",{"$f":"(($B$240+$B$241)*$B$29*B97)","v":0},{"$f":"(($B$240+$B$241)*$B$29*C97)","v":0},{"$f":"(($B$240+$B$241)*$B$29*D97)","v":0},{"$f":"(($B$240+$B$241)*$B$29*E97)","v":0},{"$f":"(($B$240+$B$241)*$B$29*F97)","v":0},0,{"$f":"(($B$240+$B$241)*$B$29*$B$97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($B$240+$B$241)*$B$29*$C$97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($B$240+$B$241)*$B$29*$D$97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($B$240+$B$241)*$B$29*$E$97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($B$240+$B$241)*$B$29*$F$97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($B$240+$B$241)*$B$29*B97)","v":0},{"$f":"(($B$240+$B$241)*$B$29*C97)","v":0},0,0,0,null,{"$f":"(($B$240+$B$241)*$B$29*B97)","v":0},{"$f":"(($B$240+$B$241)*$B$29*C97)","v":0},0,0,0]
["Transport cost of weaners sold from new batches",{"$f":"$B$243*$B$29*B97","v":0},{"$f":"$B$243*$B$29*C97","v":0},{"$f":"$B$243*$B$29*D97","v":0},{"$f":"$B$243*$B$29*E97","v":0},{"$f":"$B$243*$B$29*F97","v":0},0,{"$f":"$B$243*$B$29*$B$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$243*$B$29*$C$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$243*$B$29*$D$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$243*$B$29*$E$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$243*$B$29*$F$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$243*$B$29*B97","v":0},{"$f":"$B$243*$B$29*C97","v":0},0,0,0,null,{"$f":"$B$243*$B$29*B97","v":0},{"$f":"$B$243*$B$29*C97","v":0},0,0,0]
["Fix cost of old batches",{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*B92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*C92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*D92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*E92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*F92*$B$12","v":117531.00887671234},568066.54290410958,{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*B92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*C92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*D92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*E92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*F92*$B$12","v":117531.00887671234},null,{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*B92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*C92*$B$12","v":117531.00887671234},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*D92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*E92*$B$12","v":111001.50838356165},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*F92*$B$12","v":117531.00887671234}]
["Fix cost of new batches",{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*B94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*C94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*D94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*E94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*F94*$B$28","v":0},0,{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$B$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$C$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$D$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$E$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*$F$94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*B94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*C94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*D94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*E94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*F94*$B$28","v":0},null,{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*B94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*C94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*D94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*E94*$B$28","v":0},{"$f":"('Economic analysis for each pig'!$B$39+'Economic analysis for each pig'!$B$40+'Economic analysis for each pig'!$B$41+'Economic analysis for each pig'!$B$42)*F94*$B$28","v":0}]
["Fix cost of unfinished pigs not sold",{"$f":"IF($B$53=3,($J$161+$J$162+$J$163+$J$164)*8*$B$12,0)","v":0},{"$nulls":4},0,{"$f":"IF($B$53=3,($J$161+$J$162+$J$163+$J$164)*8*$B$12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$53=3,($J$161+$J$162+$J$163+$J$164)*8*$B$12,0)","v":0},{"$nulls":5},{"$f":"IF($B$53=3,($J$161+$J$162+$J$163+$J$164)*8*$B$12,0)","v":0}]
[{"$nulls":6},0]
["Revenue of unfinshed H-S",{"$f":"IF($B$52=0,0,IF($B$53=2,($C$151*C130)+($D$151*C130)+($E$151*C130)+($F$151*C130),($C$151*C130)+($D$151*C130)+($E$151*C130)+($F$151*C130)+($G$151*C130)))","v":0},{"$nulls":4},0,{"$f":"IF($B$52=0,0,IF($B$53=2,($C$151*D130)+($D$151*D130)+($E$151*D130)+($F$151*D130),($C$151*D130)+($D$151*D130)+($E$151*D130)+($F$151*D130)+($G$151*D130)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$151*R130)+($D$151*R130)+($E$151*R130)+($F$151*R130),($C$151*R130)+($D$151*R130)+($E$151*R130)+($F$151*R130)+($G$151*R130)))","v":0},{"$nulls":5},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$151*S130)+($D$151*S130)+($E$151*S130)+($F$151*S130),($C$151*S130)+($D$151*S130)+($E$151*S130)+($F$151*S130)+($G$151*S130)))","v":0}]
["Revenue of unfinshed PMWS-S",{"$f":"IF($B$52=0,0,IF($B$53=2,($C$188*C132)+($D$188*C132)+($E$188*C132)+($F$188*C132)+($I$188*C132),IF($B$53=3,($C$188*C132)+($D$188*C132)+($E$188*C132)+($F$188*C132)+($G$188*C132),($C$188*C132)+($D$188*C132)+($E$188*C132)+($F$188*C132)+($G$188*C132)+($I$188*C132))))","v":0},{"$nulls":4},0,{"$f":"IF($B$52=0,0,IF($B$53=2,($C$188*D132)+($D$188*D132)+($E$188*D132)+($F$188*D132)+($I$188*D132),IF($B$53=3,($C$188*D132)+($D$188*D132)+($E$188*D132)+($F$188*D132)+($G$188*D132),($C$188*D132)+($D$188*D132)+($E$188*D132)+($F$188*D132)+($G$188*D132)+($I$188*D132))))","v":0},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$188*E132)+($D$188*E132)+($E$188*E132)+($F$188*E132)+($I$188*E132),IF($B$53=3,($C$188*E132)+($D$188*E132)+($E$188*E132)+($F$188*E132)+($G$188*E132),($C$188*E132)+($D$188*E132)+($E$188*E132)+($F$188*E132)+($G$188*E132)+($I$188*E132))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$188*R132)+($D$188*R132)+($E$188*R132)+($F$188*R132)+($I$188*R132),IF($B$53=3,($C$188*R132)+($D$188*R132)+($E$188*R132)+($F$188*R132)+($G$188*R132),($C$188*R132)+($D$188*R132)+($E$188*R132)+($F$188*R132)+($G$188*R132)+($I$188*R132))))","v":0},{"$nulls":5},{"$f":"IF($B$52=0,0,IF($B$53=2,($C$188*S132)+($D$188*S132)+($E$188*S132)+($F$188*S132)+($I$188*S132),IF($B$53=3,($C$188*S132)+($D$188*S132)+($E$188*S132)+($F$188*S132)+($G$188*S132),($C$188*S132)+($D$188*S132)+($E$188*S132)+($F$188*S132)+($G$188*S132)+($I$188*S132))))","v":0}]
["Revenue of old PCV2-S",{"$f":"'Economic analysis for each pig'!$J$132*B92*$C$134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*C92*$C$134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*D92*$C$134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*E92*$C$134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*F92*$C$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*D134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*E134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*F134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*G134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*H134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*I134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*J134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*K134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*L134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*M134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*N134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*O134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*P134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$B$92*Q134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*D134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*E134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*F134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*G134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*H134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*I134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*J134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*K134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*L134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*M134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*N134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*O134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*P134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$C$92*Q134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*D134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*E134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*F134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*G134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*H134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*I134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*J134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*K134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*L134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*M134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*N134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*O134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*P134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$D$92*Q134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*D134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*E134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*F134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*G134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*H134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*I134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*J134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*K134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*L134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*M134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*N134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*O134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*P134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$E$92*Q134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*D134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*E134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*F134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*G134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*H134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*I134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*J134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*K134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*L134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*M134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*N134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*O134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*P134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*$F$92*Q134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*B92*$R$134","v":147901.46925151555},{"$f":"'Economic analysis for each pig'!$J$132*C92*$R$134","v":156601.5556780753},{"$f":"'Economic analysis for each pig'!$J$132*D92*$R$134","v":147901.46925151555},{"$f":"'Economic analysis for each pig'!$J$132*E92*$R$134","v":147901.46925151555},{"$f":"'Economic analysis for each pig'!$J$132*F92*$R$134","v":156601.5556780753},null,{"$f":"'Economic analysis for each pig'!$J$132*B92*$S$134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*C92*$S$134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*D92*$S$134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*E92*$S$134","v":{"$error":"#NAME?"}},{"$f":"'Economic analysis for each pig'!$J$132*F92*$S$134","v":{"$error":"#NAME?"}}]
["Revenue form selling sows",{"$f":"IF($B$52=1,$B$9*$B$31,0)","v":0},{"$nulls":4},0,{"$f":"IF($B$52=1,$B$9*$B$31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$52=1,$B$9*$B$31,0)","v":0},{"$nulls":5},{"$f":"IF($B$52=1,$B$9*$B$31,0)","v":0}]
["Gross margin",{"$f":"SUM(B355:B366)-SUM(B257:B344)","v":{"$error":"#NAME?"}},{"$f":"SUM(C355:C366)-SUM(C257:C344)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B368:F368)","v":{"$error":"#NAME?"}},{"$f":"SUM(H355:H366)-SUM(H257:H345)","v":{"$error":"#NAME?"}},{"$f":"SUM(I355:I366)-SUM(I257:I345)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU355:BU366)-SUM(BU257:BU345)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BZ355:BZ366)-SUM(BZ257:BZ345)","v":148757.27037980303},165571.0733624174,156372.68039783865,156372.68039783865,165571.0733624174,{"$f":"SUM(BZ368:CD368)","v":792644.77790031512},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF368:CJ368)","v":{"$error":"#NAME?"}}]
["Net margin",{"$f":"SUM(B355:B366)-SUM(B257:B352)","v":{"$error":"#NAME?"}},{"$f":"SUM(C355:C366)-SUM(C257:C352)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B369:F369)","v":{"$error":"#NAME?"}},{"$f":"SUM(H355:H366)-SUM(H257:H352)","v":{"$error":"#NAME?"}},{"$f":"SUM(I355:I366)-SUM(I257:I352)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU355:BU366)-SUM(BU257:BU352)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BZ355:BZ366)-SUM(BZ257:BZ352)","v":37755.761996241403},48040.06448570505,45371.172014276963,45371.172014276963,48040.06448570505,{"$f":"SUM(BZ369:CD369)","v":224578.23499620543},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF369:CJ369)","v":{"$error":"#NAME?"}}]
["Total revenue with IR",{"$f":"B370/(1+$B$19)^B255","v":{"$error":"#NAME?"}},{"$f":"C370/(1+$B$19)^C255","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"H370/(1+$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"I370/(1+$B$19)^1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"V370/(1+$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"W370/(1+$B$19)^2","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"AJ370/(1+$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"AK370/(1+$B$19)^3","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"AX370/(1+$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"AY370/(1+$B$19)^4","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"BL370/(1+$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"BM370/(1+$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"BZ370/(1+$B$19)^1","v":480444.21365356824},{"$f":"CA370/(1+$B$19)^2","v":491503.0318706581},{"$f":"CB370/(1+$B$19)^3","v":448499.8143747283},{"$f":"CC370/(1+$B$19)^4","v":433333.15398524475},{"$f":"CD370/(1+$B$19)^5","v":443307.57440945762},2297087.7882936569,{"$f":"CF370/(1+$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"CG370/(1+$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"CH370/(1+$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"CI370/(1+$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"CJ370/(1+$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
["Net Present Value",{"$f":"B372-B373","v":{"$error":"#NAME?"}},{"$f":"C372-C373","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"BO372-BO373","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"BZ372-BZ373","v":36478.997097817773},44845.914243697654,40922.197645886219,39538.355213416624,40448.445231116784,202233.90943193506,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[null,3,{"$f":"B381+0.5","v":3.5},{"$f":"C381+0.5","v":4},4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["NPV",{"$f":"G374","v":{"$error":"#NAME?"}},{"$f":"H374+V374+AJ374+AX374+BL374","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},202233.90943193506,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Year 2",{"$f":"C374","v":{"$error":"#NAME?"}},{"$f":"V374","v":{"$error":"#NAME?"}},{"$f":"W374","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CA374","v":44845.914243697654},{"$f":"CG374","v":{"$error":"#NAME?"}}]
["Year 3",{"$f":"D374","v":{"$error":"#NAME?"}},{"$f":"AJ374","v":{"$error":"#NAME?"}},{"$f":"AK374","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CB374","v":40922.197645886219},{"$f":"CH374","v":{"$error":"#NAME?"}}]
["Year 5",{"$f":"F374","v":{"$error":"#NAME?"}},{"$f":"BL374","v":{"$error":"#NAME?"}},{"$f":"BM374","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CD374","v":40448.445231116784},{"$f":"CJ374","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,3,{"$f":"B444+0.5","v":3.5},{"$f":"C444+0.5","v":4},{"$f":"D444+0.5","v":4.5},{"$f":"E444+0.5","v":5},{"$f":"F444+0.5","v":5.5},{"$f":"G444+0.5","v":6},{"$f":"H444+0.5","v":6.5},{"$f":"I444+0.5","v":7},{"$f":"J444+0.5","v":7.5},{"$f":"K444+0.5","v":8},{"$f":"L444+0.5","v":8.5},{"$f":"M444+0.5","v":9},{"$f":"N444+0.5","v":9.5},{"$f":"O444+0.5","v":10},5.46,7.52]
["Year 4",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"Q447+Q410","v":161785.46420081827},{"$error":"#NAME?"}]
["Payback period (calc1)",{"$f":"IF(B445>0,1,0)","v":{"$error":"#NAME?"}},{"$f":"IF(C445>0,1,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"IF(Q445>0,1,0)","v":1},{"$error":"#NAME?"}]
["Payback period (calc4)",{"$f":"IF(B450=1,0,IF(B451=1,0,IF(B452=1,0,IF(B448>0,1,0))))","v":{"$error":"#NAME?"}},{"$f":"IF(C450=1,0,IF(C451=1,0,IF(C452=1,0,IF(C448>0,1,0))))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"IF(H450=1,0,IF(H451=1,0,IF(H452=1,0,IF(H448>0,1,0))))","v":{"$error":"#NAME?"}},{"$f":"IF(I450=1,0,IF(I451=1,0,IF(I452=1,0,IF(I448>0,1,0))))","v":{"$error":"#NAME?"}},{"$f":"IF(J450=1,0,IF(J451=1,0,IF(J452=1,0,IF(J448>0,1,0))))","v":{"$error":"#NAME?"}},{"$f":"IF(K450=1,0,IF(K451=1,0,IF(K452=1,0,IF(K448>0,1,0))))","v":{"$error":"#NAME?"}},{"$f":"IF(L450=1,0,IF(L451=1,0,IF(L452=1,0,IF(L448>0,1,0))))","v":{"$error":"#NAME?"}},{"$f":"IF(M450=1,0,IF(M451=1,0,IF(M452=1,0,IF(M448>0,1,0))))","v":{"$error":"#NAME?"}},{"$f":"IF(N450=1,0,IF(N451=1,0,IF(N452=1,0,IF(N448>0,1,0))))","v":{"$error":"#NAME?"}},{"$f":"IF(O450=1,0,IF(O451=1,0,IF(O452=1,0,IF(O448>0,1,0))))","v":{"$error":"#NAME?"}},{"$f":"IF(P450=1,0,IF(P451=1,0,IF(P452=1,0,IF(P448>0,1,0))))","v":{"$error":"#NAME?"}},0,{"$error":"#NAME?"}]
["Payback period (calc5)",{"$f":"IF(B451=1,1+(B445*-1/((B445*-1+B446)/365))/365,0)","v":{"$error":"#NAME?"}},{"$f":"IF(C451=1,1+(C445*-1/((C445*-1+C446)/365))/365,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"IF(Q451=1,1+(Q445*-1/((Q445*-1+Q446)/365))/365,0)","v":0},{"$error":"#NAME?"}]
["Payback period",{"$f":"IF(B450=1,1,IF(B451=1,B454,IF(B452=1,B455,IF(B453=1,B456,4))))","v":{"$error":"#NAME?"}},{"$f":"IF(C450=1,1,IF(C451=1,C454,IF(C452=1,C455,IF(C453=1,C456,4))))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"IF(Q450=1,1,IF(Q451=1,Q454,IF(Q452=1,Q455,IF(Q453=1,Q456,4))))","v":1},{"$error":"#NAME?"}]
{"$rows_empty":22}
["Batches produces"]
[]
["Control measure","Old","Unfinished","new","missed","Total"]
["none",87,0,0,0,{"$f":"SUM(B483:D483)","v":87}]
["vac/bio/diet/stock",7,0,80,0,{"$f":"SUM(B484:D484)","v":87}]
["DPRP1",9,5,67,{"$f":"F485-F484","v":-6},81]
["DPRP2",10,4,67,{"$f":"F486-F484","v":-6},81]
["DPRP3",0,5,74,{"$f":"F487-F484","v":-8},79]

{"sheet":"Loss-expenditure frontier","index":10,"n_rows":47,"n_cols":12,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
[null,"Extra cost","Extra benefits","Prob","Extra cost","Extra benefits*prob","Revenue no intervention","Difference",null,null,"stochastic cost","stochastic diff"]
["Vac + Bios ",{"$f":"'1+4'!R366","v":{"$error":"#NAME?"}},{"$f":"'1+4'!R367","v":{"$error":"#NAME?"}},0.81,{"$f":"_xll.RiskOutput(,,1)+(B2*-1)*D2","v":{"$error":"#NAME?"}},{"$f":"D2*C2","v":{"$error":"#NAME?"}},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+G2-F2","v":{"$error":"#NAME?"}},null,null,229168.8,67492.740000000005]
["Vac",{"$f":"'1'!R366","v":{"$error":"#NAME?"}},{"$f":"'1'!R367","v":{"$error":"#NAME?"}},0.76,{"$f":"_xll.RiskOutput(,,2)+(B3*-1)*D3","v":{"$error":"#NAME?"}},{"$f":"D3*C3","v":{"$error":"#NAME?"}},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,2)+G3-F3","v":{"$error":"#NAME?"}},null,null,202336.7,88958.6]
["Bios + Stock",{"$f":"'4+2'!R366","v":{"$error":"#NAME?"}},{"$f":"'4+2'!R367","v":{"$error":"#NAME?"}},0.79300000000000004,{"$f":"_xll.RiskOutput(,,3)+(B4*-1)*D4","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,3)+G4-F4","v":{"$error":"#NAME?"}},null,null,195877.8,132096]
["Bios + Diet",{"$f":"'4+3'!R366","v":{"$error":"#NAME?"}},{"$f":"'4+3'!R367","v":{"$error":"#NAME?"}},0.68100000000000005,{"$f":"_xll.RiskOutput(,,4)+(B5*-1)*D5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+G5-F5","v":{"$error":"#NAME?"}},null,null,197175.3,113316.8]
["Vac + Bios + Diets",{"$f":"'1+3+4'!R366","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!R367","v":{"$error":"#NAME?"}},0.92300000000000004,{"$f":"_xll.RiskOutput(,,5)+(B6*-1)*D6","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,5)+G6-F6","v":{"$error":"#NAME?"}},null,null,280242.8,27352.32]
["Vac + Bios + Stock",{"$f":"'1+4+2'!R366","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!R367","v":{"$error":"#NAME?"}},0.95,{"$f":"_xll.RiskOutput(,,6)+(B7*-1)*D7","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,6)+G7-F7","v":{"$error":"#NAME?"}},null,null,245810.1,81768.240000000005]
["Bios + Diet + Stock",{"$f":"'4+3+2'!R366","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!R367","v":{"$error":"#NAME?"}},0.96899999999999997,{"$f":"_xll.RiskOutput(,,7)+(B8*-1)*D8","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,7)+G8-F8","v":{"$error":"#NAME?"}},null,null,229880.6,77205.55]
["Vac + Diets",{"$f":"'1+3'!R366","v":{"$error":"#NAME?"}},{"$f":"'1+3'!R367","v":{"$error":"#NAME?"}},0.76,{"$f":"_xll.RiskOutput(,,8)+(B9*-1)*D9","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,8)+G9-F9","v":{"$error":"#NAME?"}},null,null,218066.6,88958.6]
["Vac + Stock",{"$f":"'1+2'!R366","v":{"$error":"#NAME?"}},{"$f":"'1+2'!R367","v":{"$error":"#NAME?"}},0.76,{"$f":"_xll.RiskOutput(,,9)+(B10*-1)*D10","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,9)+G10-F10","v":{"$error":"#NAME?"}},null,null,184177.8,145669.5]
["Bios + Diet + DPRP2",{"$f":"'4+5.1'!R366","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!R367","v":{"$error":"#NAME?"}},0.90200000000000002,{"$f":"_xll.RiskOutput(,,10)+(B11*-1)*D11","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,10)+G11-F11","v":{"$error":"#NAME?"}},null,null,295931.90000000002,21090.26]
["Bios + Stock + DPRP2",{"$f":"'4+2+5.1'!R366","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!R367","v":{"$error":"#NAME?"}},0.94299999999999995,{"$f":"_xll.RiskOutput(,,11)+(B12*-1)*D12","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,11)+G12-F12","v":{"$error":"#NAME?"}},null,null,284494.40000000002,63828.08]
["Vac + Bios + DPRP2",{"$f":"'1+4+5.2'!R366","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!R367","v":{"$error":"#NAME?"}},0.88700000000000001,{"$f":"_xll.RiskOutput(,,12)+(B13*-1)*D13","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,12)+G13-F13","v":{"$error":"#NAME?"}},null,null,296556.3,34811.08]
["Vac + Bios + Diet + Stock",{"$f":"'1+4+3+2'!R366","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!R367","v":{"$error":"#NAME?"}},0.99299999999999999,{"$f":"_xll.RiskOutput(,,13)+(B14*-1)*D14","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,13)+G14-F14","v":{"$error":"#NAME?"}},null,null,247231,69232.09]
["Bios + DPRP2",{"$f":"'4+5.2'!R366","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!R367","v":{"$error":"#NAME?"}},0.53100000000000003,{"$f":"_xll.RiskOutput(,,14)+(B15*-1)*D15","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,14)+G15-F15","v":{"$error":"#NAME?"}},null,null,170975,154524.1]
["Vac + Diet + Stock",{"$f":"'1+3+2'!R366","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!R367","v":{"$error":"#NAME?"}},0.79,{"$f":"_xll.RiskOutput(,,15)+(B16*-1)*D16","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,15)+G16-F16","v":{"$error":"#NAME?"}},null,null,183726.8,136841.29999999999]
["Bios + Diet + Stock + DPRP2",{"$f":"'4+3+2+5.2'!R366","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!R367","v":{"$error":"#NAME?"}},0.99299999999999999,{"$f":"_xll.RiskOutput(,,16)+(B17*-1)*D17","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,16)+G17-F17","v":{"$error":"#NAME?"}},null,null,288734.59999999998,51356.07]
["Vac + Bios + Stock + DPRP2",{"$f":"'1+4+2+5.2'!R366","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!R367","v":{"$error":"#NAME?"}},0.98599999999999999,{"$f":"_xll.RiskOutput(,,17)+(B18*-1)*D18","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,17)+G18-F18","v":{"$error":"#NAME?"}},null,null,301021.09999999998,49618.62]
["Vac + Bios + Diet + DPRP2",{"$f":"'1+3+2+5.2'!R366","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!R367","v":{"$error":"#NAME?"}},0.97599999999999998,{"$f":"_xll.RiskOutput(,,18)+(B19*-1)*D19","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,18)+G19-F19","v":{"$error":"#NAME?"}},null,null,278850.5,57362.11]
["Diet + Stock",{"$f":"'3+2'!R366","v":{"$error":"#NAME?"}},{"$f":"'3+2'!R367","v":{"$error":"#NAME?"}},0.126,{"$f":"_xll.RiskOutput(,,19)+(B20*-1)*D20","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,19)+G20-F20","v":{"$error":"#NAME?"}},null,null,27824.16,308129.3]
["Vac + Bios + Diet + Stock + DPRP2",{"$f":"'1+4+3+2+5.2'!R366","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!R367","v":{"$error":"#NAME?"}},1,{"$f":"_xll.RiskOutput(,,20)+(B21*-1)*D21","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,20)+G21-F21","v":{"$error":"#NAME?"}},null,null,301884.59999999998,45664.46]
["Stock",{"$f":"'2'!R366","v":{"$error":"#NAME?"}},{"$f":"'2'!R367","v":{"$error":"#NAME?"}},2E-3,{"$f":"_xll.RiskOutput(,,21)+(B22*-1)*D22","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,21)+G22-F22","v":{"$error":"#NAME?"}},null,null,461.20080000000002,354665.4]
["Diet",{"$f":"'3'!R366","v":{"$error":"#NAME?"}},{"$f":"'3'!R367","v":{"$error":"#NAME?"}},1E-3,{"$f":"_xll.RiskOutput(,,22)+(B23*-1)*D23","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"'Investment appraisal'!$R$367","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,22)+G23-F23","v":{"$error":"#NAME?"}},null,null,272.846,354874.6]
{"$rows_empty":8}
["Mode","95% CI","CI","Mode","96% CI","CI","severity"]
[-9579.7759999999998,-11187.41,-7340.2129999999997,-19911.16,-22958.31,-16792.259999999998,3]
[-5104.9459999999999,-7273.1959999999999,-3254.2420000000002,-16042.4,-18629.79,-12574.15,{"$f":"G33+0.5","v":3.5}]
[-626.32809999999995,-3390.7669999999998,2318.7240000000002,-9748.5499999999993,-14185.32,-7162.4279999999999,{"$f":"G34+0.5","v":4}]
[4096.7910000000002,734.11069999999995,9100.8019999999997,-5415.7309999999998,-9386.9660000000003,-326.76949999999999,4.5]
[10760.21,5268.6670000000004,17160.25,1468.126,-4052.2420000000002,8025.7349999999997,5]
[18479.849999999999,10343.73,26605.919999999998,8597.9110000000001,1776.346,18046.009999999998,5.5]
[26716.54,16092.54,37621.919999999998,18782.72,8283.8119999999999,29775.48,6]
[37335.9,22799.66,50637.41,28283.73,15882.93,43687.74,6.5]
[41980.37,31439.7,65867.73,37794.46,25744.9,60067.39,7]
[60527.35,41333.379999999997,83762.570000000007,49797.75,37039.72,79140.86,7.5]
[70843.08,53298.99,104691.2,70404.850000000006,50860.93,101740.1,8]
[93242.74,68574.16,129731.1,96034.23,68144.05,127859.5,8.5]
[122439.6,87313.16,160903.6,121745.60000000001,88941.83,160045.79999999999,9]
[151560.4,110429.2,199647,151434.29999999999,114902.3,201140.5,9.5]
[176673.3,139208.9,247796,185518.6,147452.4,253049.4,10]

{"sheet":"Scenario analysis","index":11,"n_rows":1546,"n_cols":32,"rows_kept":281,"cut":true,"hidden":true,"merged":[[173,1,190,1],[173,0,190,0],[115,0,116,0],[115,1,116,1],[117,0,118,0],[117,1,118,1],[119,0,120,0],[119,1,120,1],[121,0,122,0],[121,1,122,1],[123,0,124,0],[123,1,124,1],[145,1,172,1],[145,0,172,0],[283,1,296,1],[283,0,296,0],[297,1,302,1],[297,0,302,0],[191,0,228,0],[191,1,228,1],[229,0,243,0],[229,1,243,1],[244,1,251,1],[244,0,251,0],[252,0,269,0],[252,1,269,1],[270,1,276,1],[270,0,276,0],[277,0,282,0],[277,1,282,1],[95,0,96,0],[95,1,96,1],[99,0,100,0],[99,1,100,1],[101,0,102,0],[101,1,102,1],[103,0,104,0],[103,1,104,1],[105,0,106,0],[105,1,106,1],[107,0,108,0],[107,1,108,1],[109,0,110,0],[109,1,110,1],[111,0,112,0],[111,1,112,1],[113,0,114,0],[113,1,114,1],[130,1,144,1],[130,0,144,0],[85,0,86,0],[85,1,86,1],[87,0,88,0],[87,1,88,1],[89,0,90,0],[89,1,90,1],[91,0,92,0],[91,1,92,1],[93,0,94,0],[93,1,94,1],[35,0,36,0],[35,1,36,1],[37,0,38,0],[37,1,38,1],[39,0,40,0],[39,1,40,1],[49,1,50,1],[51,0,52,0],[51,1,52,1],[45,0,46,0],[45,1,46,1],[47,0,48,0],[47,1,48,1],[49,0,50,0],[25,1,26,1],[27,0,28,0],[27,1,28,1],[29,0,30,0],[29,1,30,1],[31,0,32,0],[31,1,32,1],[33,0,34,0],[33,1,34,1],[17,0,18,0],[17,1,18,1],[19,0,20,0],[19,1,20,1],[5,4,5,17],[41,0,42,0],[41,1,42,1],[43,0,44,0],[43,1,44,1],[7,1,8,1],[7,0,8,0],[9,0,10,0],[9,1,10,1],[11,0,12,0],[11,1,12,1],[13,0,14,0],[13,1,14,1],[15,0,16,0],[15,1,16,1],[21,0,22,0],[21,1,22,1],[23,0,24,0],[23,1,24,1],[25,0,26,0],[83,1,84,1],[59,0,60,0],[59,1,60,1],[61,0,62,0],[61,1,62,1],[53,0,54,0],[53,1,54,1],[55,0,56,0],[55,1,56,1],[57,0,58,0],[57,1,58,1],[128,26,128,31],[73,0,74,0],[73,1,74,1],[75,0,76,0],[75,1,76,1],[77,0,78,0],[97,0,98,0],[97,1,98,1],[63,0,64,0],[63,1,64,1],[65,0,66,0],[65,1,66,1],[67,0,68,0],[67,1,68,1],[69,0,70,0],[69,1,70,1],[71,0,72,0],[71,1,72,1],[77,1,78,1],[79,0,80,0],[79,1,80,1],[81,0,82,0],[81,1,82,1],[83,0,84,0]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Expected value"]
[]
[]
[]
["Combination of control measures"]
[{"$nulls":4},"PMWS severity"]
["ID intervention","Control measures",null,3,{"$f":"D7+0.5","v":3.5},{"$f":"E7+0.5","v":4},4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,{"$f":"Q7+0.5","v":10},5.46,7.52]
[1,"vac","IA profits",{"$f":"'1'!B365","v":{"$error":"#NAME?"}},{"$f":"'1'!C365","v":{"$error":"#NAME?"}},{"$f":"'1'!D365","v":{"$error":"#NAME?"}},{"$f":"'1'!E365","v":{"$error":"#NAME?"}},{"$f":"'1'!F365","v":{"$error":"#NAME?"}},{"$f":"'1'!G365","v":{"$error":"#NAME?"}},{"$f":"'1'!H365","v":{"$error":"#NAME?"}},{"$f":"'1'!I365","v":{"$error":"#NAME?"}},{"$f":"'1'!J365","v":{"$error":"#NAME?"}},{"$f":"'1'!K365","v":{"$error":"#NAME?"}},{"$f":"'1'!L365","v":{"$error":"#NAME?"}},{"$f":"'1'!M365","v":{"$error":"#NAME?"}},{"$f":"'1'!N365","v":{"$error":"#NAME?"}},{"$f":"'1'!O365","v":{"$error":"#NAME?"}},{"$f":"'1'!P365","v":{"$error":"#NAME?"}},{"$f":"'1'!Q365","v":204055.81789278839},{"$f":"'1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1'!B368","v":{"$error":"#NAME?"}},{"$f":"'1'!C368","v":{"$error":"#NAME?"}},{"$f":"'1'!D368","v":{"$error":"#NAME?"}},{"$f":"'1'!E368","v":{"$error":"#NAME?"}},{"$f":"'1'!F368","v":{"$error":"#NAME?"}},{"$f":"'1'!G368","v":{"$error":"#NAME?"}},{"$f":"'1'!H368","v":{"$error":"#NAME?"}},{"$f":"'1'!I368","v":{"$error":"#NAME?"}},{"$f":"'1'!J368","v":{"$error":"#NAME?"}},{"$f":"'1'!K368","v":{"$error":"#NAME?"}},{"$f":"'1'!L368","v":{"$error":"#NAME?"}},{"$f":"'1'!M368","v":{"$error":"#NAME?"}},{"$f":"'1'!N368","v":{"$error":"#NAME?"}},{"$f":"'1'!O368","v":{"$error":"#NAME?"}},{"$f":"'1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRvac\",1) +  '1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRvac\",2) +  '1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A8+1","v":2},"diet","IA profits",{"$f":"'3'!B365","v":{"$error":"#NAME?"}},{"$f":"'3'!C365","v":{"$error":"#NAME?"}},{"$f":"'3'!D365","v":{"$error":"#NAME?"}},{"$f":"'3'!E365","v":{"$error":"#NAME?"}},{"$f":"'3'!F365","v":{"$error":"#NAME?"}},{"$f":"'3'!G365","v":{"$error":"#NAME?"}},{"$f":"'3'!H365","v":{"$error":"#NAME?"}},{"$f":"'3'!I365","v":{"$error":"#NAME?"}},{"$f":"'3'!J365","v":{"$error":"#NAME?"}},{"$f":"'3'!K365","v":{"$error":"#NAME?"}},{"$f":"'3'!L365","v":{"$error":"#NAME?"}},{"$f":"'3'!M365","v":{"$error":"#NAME?"}},{"$f":"'3'!N365","v":{"$error":"#NAME?"}},{"$f":"'3'!O365","v":{"$error":"#NAME?"}},{"$f":"'3'!P365","v":{"$error":"#NAME?"}},{"$f":"'3'!Q365","v":188155.30591780128},{"$f":"'3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'3'!B368","v":{"$error":"#NAME?"}},{"$f":"'3'!C368","v":{"$error":"#NAME?"}},{"$f":"'3'!D368","v":{"$error":"#NAME?"}},{"$f":"'3'!E368","v":{"$error":"#NAME?"}},{"$f":"'3'!F368","v":{"$error":"#NAME?"}},{"$f":"'3'!G368","v":{"$error":"#NAME?"}},{"$f":"'3'!H368","v":{"$error":"#NAME?"}},{"$f":"'3'!I368","v":{"$error":"#NAME?"}},{"$f":"'3'!J368","v":{"$error":"#NAME?"}},{"$f":"'3'!K368","v":{"$error":"#NAME?"}},{"$f":"'3'!L368","v":{"$error":"#NAME?"}},{"$f":"'3'!M368","v":{"$error":"#NAME?"}},{"$f":"'3'!N368","v":{"$error":"#NAME?"}},{"$f":"'3'!O368","v":{"$error":"#NAME?"}},{"$f":"'3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdiet\",1) + '3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdiet\",2) + '3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A10+1","v":3},"stock","IA profits",{"$f":"'2'!B365","v":{"$error":"#NAME?"}},{"$f":"'2'!C365","v":{"$error":"#NAME?"}},{"$f":"'2'!D365","v":{"$error":"#NAME?"}},{"$f":"'2'!E365","v":{"$error":"#NAME?"}},{"$f":"'2'!F365","v":{"$error":"#NAME?"}},{"$f":"'2'!G365","v":{"$error":"#NAME?"}},{"$f":"'2'!H365","v":{"$error":"#NAME?"}},{"$f":"'2'!I365","v":{"$error":"#NAME?"}},{"$f":"'2'!J365","v":{"$error":"#NAME?"}},{"$f":"'2'!K365","v":{"$error":"#NAME?"}},{"$f":"'2'!L365","v":{"$error":"#NAME?"}},{"$f":"'2'!M365","v":{"$error":"#NAME?"}},{"$f":"'2'!N365","v":{"$error":"#NAME?"}},{"$f":"'2'!O365","v":{"$error":"#NAME?"}},{"$f":"'2'!P365","v":{"$error":"#NAME?"}},{"$f":"'2'!Q365","v":144814.88778512253},{"$f":"'2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'2'!B368","v":{"$error":"#NAME?"}},{"$f":"'2'!C368","v":{"$error":"#NAME?"}},{"$f":"'2'!D368","v":{"$error":"#NAME?"}},{"$f":"'2'!E368","v":{"$error":"#NAME?"}},{"$f":"'2'!F368","v":{"$error":"#NAME?"}},{"$f":"'2'!G368","v":{"$error":"#NAME?"}},{"$f":"'2'!H368","v":{"$error":"#NAME?"}},{"$f":"'2'!I368","v":{"$error":"#NAME?"}},{"$f":"'2'!J368","v":{"$error":"#NAME?"}},{"$f":"'2'!K368","v":{"$error":"#NAME?"}},{"$f":"'2'!L368","v":{"$error":"#NAME?"}},{"$f":"'2'!M368","v":{"$error":"#NAME?"}},{"$f":"'2'!N368","v":{"$error":"#NAME?"}},{"$f":"'2'!O368","v":{"$error":"#NAME?"}},{"$f":"'2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRstock\",1) + '2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRstock\",2) + '2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A12+1","v":4},"DPRP1","IA profits",{"$f":"'5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'5.1'!Q365","v":146098.79410883409},{"$f":"'5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR DPRP1\",1) + '5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR DPRP1\",2) + '5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A14+1","v":5},"DPRP2","IA profits",{"$f":"'5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'5.2'!Q365","v":152374.49403217185},{"$f":"'5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdprp2\",1) + '5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdprp2\",2) + '5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A16+1","v":6},"DPRP3","IA profits",{"$f":"'5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'5.3'!Q365","v":80161.09098583099},{"$f":"'5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdprp3\",1) + '5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdprp3\",2) + '5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A18+1","v":7},"vac+ diet","IA profits",{"$f":"'1+3'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+3'!Q365","v":152945.99551637386},{"$f":"'1+3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+3'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRvacdiet\",1) + '1+3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRvacdiet\",2) + '1+3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A20+1","v":8},"vac + stock","IA profits",{"$f":"'1+2'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+2'!Q365","v":115467.65632494084},{"$f":"'1+2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+2'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRvacstock\",1) + '1+2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRvacstock\",2) + '1+2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A22+1","v":9},"vac + bio","IA profits",{"$f":"'1+4'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4'!Q365","v":164183.23222865944},{"$f":"'1+4'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRvacbio\",1) + '1+4'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRvacbio\",2) + '1+4'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A24+1","v":10},"vac + DPRP1","IA profits",{"$f":"'1+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!Q365","v":116092.03459874672},{"$f":"'1+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRvacdprp1\",1) + '1+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRvacdprp1\",2) + '1+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A26+1","v":11},"vac + DPRP2","IA profits",{"$f":"'1+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!Q365","v":121500.64270686117},{"$f":"'1+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRvacdprp2\",1) + '1+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRvacdprp2\",2) + '1+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A28+1","v":12},"vac + DPRP3","IA profits",{"$f":"'1+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!Q365","v":49287.239660520194},{"$f":"'1+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdprp3\",1) + '1+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdprp3\",2) + '1+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A30+1","v":13},"bio + diet","IA profits",{"$f":"'4+3'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+3'!Q365","v":148282.72025367239},{"$f":"'4+3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+3'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRbiodiet\",1) + '4+3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRbiodiet\",2) + '4+3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A32+1","v":14},"bio + stock","IA profits",{"$f":"'4+2'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+2'!Q365","v":105651.56882355464},{"$f":"'4+2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+2'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRbiostock\",1) + '4+2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRbiostock\",2) + '4+2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A34+1","v":15},"bio + DPRP1","IA profits",{"$f":"'4+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!Q365","v":106619.89036873546},{"$f":"'4+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+5.1'!P368","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"CBR biodprp1\",2) + '4+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A36+1","v":16},"bio + DPRP2","IA profits",{"$f":"'4+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!Q365","v":112895.59029207323},{"$f":"'4+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR biodprp2\",1) + '4+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR biodprp2\",2) + '4+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A38+1","v":17},"bio + DPRP3","IA profits",{"$f":"'4+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!Q365","v":40682.187245732384},{"$f":"'4+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRbiodprp3\",1) + '4+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRbiodprp3\",2) + '4+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A40+1","v":18},"Diet + stock","IA profits",{"$f":"'3+2'!B365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!C365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!D365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!E365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!F365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!G365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!H365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!I365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!J365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!K365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!L365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!M365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!N365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!O365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!P365","v":{"$error":"#NAME?"}},{"$f":"'3+2'!Q365","v":98816.047646349456},{"$f":"'3+2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'3+2'!B368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!C368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!D368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!E368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!F368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!G368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!H368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!I368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!J368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!K368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!L368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!M368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!N368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!O368","v":{"$error":"#NAME?"}},{"$f":"'3+2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdietstock\",1) + '3+2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdietstock\",2) + '3+2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A42+1","v":19},"diet + DPRP1","IA profits",{"$f":"'3+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!Q365","v":103856.79531801326},{"$f":"'3+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'3+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'3+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdietdprp1\",1) + '3+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdietdprp1\",2) + '3+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A44+1","v":20},"diet + DPRP2","IA profits",{"$f":"'3+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!Q365","v":110132.49524135102},{"$f":"'3+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'3+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'3+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdietdprp2\",1) + '3+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdietdprp2\",2) + '3+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A46+1","v":21},"diet + DPRP3","IA profits",{"$f":"'3+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!Q365","v":33176.301153726294},{"$f":"'3+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'3+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'3+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdietdprp3\",1) + '3+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRdietdprp3\",2) + '3+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A48+1","v":22},"Stock + DPRP1","IA profits",{"$f":"'2+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!Q365","v":69971.144534103398},{"$f":"'2+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'2+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'2+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRstockdprp1\",1) + '2+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRstockdprp1\",2) + '2+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A50+1","v":23},"Stock + DPRP2","IA profits",{"$f":"'2+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!Q365","v":76795.793343015917},{"$f":"'2+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'2+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'2+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRstockdprp2\",1) + '2+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRstockdprp2\",2) + '2+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A52+1","v":24},"Stock + DPRP3","IA profits",{"$f":"'2+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!Q365","v":-6097.8931790073984},{"$f":"'2+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'2+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'2+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRstockdprp3\",1) + '2+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBRstockdprp3\",2) + '2+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A54+1","v":25},"Vac + diet + bio","IA profits",{"$f":"'1+3+4'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!Q365","v":113073.40985224495},{"$f":"'1+3+4'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+3+4'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+3+4'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR134\",1) +  '1+3+4'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR134\",2) + '1+3+4'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A56+1","v":26},"Vac + bio + stock","IA profits",{"$f":"'1+4+2'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!Q365","v":76304.337363372964},{"$f":"'1+4+2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+2'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR142\",1) + '1+4+2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR142\",2) + '1+4+2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A58+1","v":27},"vac + bio + DPRP1","IA profits",{"$f":"'1+4+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!Q365","v":76613.130858648103},{"$f":"'1+4+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR145.1\",1) + '1+4+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR145.1\",2) + '1+4+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A60+1","v":28},"vac+ bio + DPRP2","IA profits",{"$f":"'1+4+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!Q365","v":82021.738966762554},{"$f":"'1+4+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR145.2\",1) + '1+4+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR145.2\",2) + '1+4+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A62+1","v":29},"vac + bio + DPRP3","IA profits",{"$f":"'1+4+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!Q365","v":9808.3359204216831},{"$f":"'1+4+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR145.3\",1) + '1+4+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR145.3\",2) + '1+4+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A64+1","v":30},"vac + diet + stock","IA profits",{"$f":"'1+3+2'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!Q365","v":69468.816186167838},{"$f":"'1+3+2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+3+2'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR132\",1) + '1+3+2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR132\",2) + '1+3+2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A66+1","v":31},"vac + diet + DPRP1","IA profits",{"$f":"'1+3+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!Q365","v":73850.035807925873},{"$f":"'1+3+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+3+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR135.1\",1) + '1+3+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR135.1\",2) + '1+3+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A68+1","v":32},"vac + diet + DPRP2","IA profits",{"$f":"'1+3+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!Q365","v":79258.643916040324},{"$f":"'1+3+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+3+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR135.2\",1) + '1+3+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR135.2\",2) + '1+3+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A70+1","v":33},"vac + diet + DPRP3","IA profits",{"$f":"'1+3+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!Q365","v":2302.4498284156034},{"$f":"'1+3+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+3+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+3+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR135.3\",1) + '1+3+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR135.3\",2) + '1+3+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A72+1","v":34},"vac + stock + DPRP1","IA profits",{"$f":"'1+2+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!Q365","v":42965.060975024753},{"$f":"'1+2+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+2+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR125.1\",1) + '1+2+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR125.1\",2) + '1+2+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A74+1","v":35},"vac + stock + DPRP2","IA profits",{"$f":"'1+2+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!Q365","v":49009.327150236306},{"$f":"'1+2+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+2+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR125.2\",1) + '1+2+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR125.2\",2) + '1+2+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A76+1","v":36},"vac + stock + DPRP3","IA profits",{"$f":"'1+2+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!Q365","v":-33884.359371787039},{"$f":"'1+2+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+2+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+2+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR125.3\",1) + '1+2+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR125.3\",2) + '1+2+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A78+1","v":37},"bio + diet + stock","IA profits",{"$f":"'4+3+2'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!Q365","v":59652.728684781614},{"$f":"'4+3+2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+3+2'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR432\",1) + '4+3+2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR432\",2) + '4+3+2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A80+1","v":38},"bio + diet + DPRP1","IA profits",{"$f":"'4+3+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!Q365","v":64377.891577914699},{"$f":"'4+3+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+3+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR435.1\",1) + '4+3+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR435.1\",2) + '4+3+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A82+1","v":39},"bio + diet + DPRP2","IA profits",{"$f":"'4+3+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!Q365","v":70653.591501252478},{"$f":"'4+3+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+3+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR435.2\",1) + '4+3+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR435.2\",2) + '4+3+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A84+1","v":40},"bio + diet + DPRP3","IA profits",{"$f":"'4+3+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!Q365","v":-6302.6025863722971},{"$f":"'4+3+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+3+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+3+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR435.3\",1) + '4+3+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR435.3\",2) + '4+3+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A86+1","v":41},"bio + stock + DPRP1","IA profits",{"$f":"'4+2+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!Q365","v":31201.507496565875},{"$f":"'4+2+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+2+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR425.1\",1) + '4+2+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR425.1\",2) + '4+2+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A88+1","v":42},"bio + stock + DPRP2","IA profits",{"$f":"'4+2+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!Q365","v":38026.156305478406},{"$f":"'4+2+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+2+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR425.2\",1) + '4+2+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR425.2\",2) + '4+2+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A90+1","v":43},"bio + stock + DPRP3","IA profits",{"$f":"'4+2+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!Q365","v":-44867.530216544983},{"$f":"'4+2+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+2+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+2+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR425.3\",1) + '4+2+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR425.3\",2) + '4+2+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A92+1","v":44},"vac + bio + diet + stock","IA profits",{"$f":"'1+4+3+2'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!Q365","v":30305.49722459992},{"$f":"'1+4+3+2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+3+2'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1432\",1) + '1+4+3+2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1432\",2) + '1+4+3+2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A94+1","v":45},"vac + bio + diet + DPRP1","IA profits",{"$f":"'1+4+3+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!Q365","v":34371.13206782729},{"$f":"'1+4+3+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+3+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1435.1\",1) + '1+4+3+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1435.1\",2) + '1+4+3+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A96+1","v":46},"vac + bio + diet + DPRP2","IA profits",{"$f":"'1+4+3+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!Q365","v":39779.740175941741},{"$f":"'1+4+3+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+3+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1435.2\",1) + '1+4+3+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1435.2\",2) + '1+4+3+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A98+1","v":47},"vac + bio + diet + DPRP3","IA profits",{"$f":"'1+4+3+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!Q365","v":-37176.453911683071},{"$f":"'1+4+3+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+3+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1435.3\",1) + '1+4+3+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1435.3\",2) + '1+4+3+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A100+1","v":48},"vac + bio + stock + DPRP1","IA profits",{"$f":"'1+4+2+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!Q365","v":4195.4239374872323},{"$f":"'1+4+2+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+2+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1435.1\",1) + '1+4+2+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1435.1\",2) + '1+4+2+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A102+1","v":49},"vac + bio + stock + DPRP2","IA profits",{"$f":"'1+4+2+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!Q365","v":10239.69011269872},{"$f":"'1+4+2+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+2+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1425.2\",1) + '1+4+2+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1425.2\",2) + '1+4+2+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A104+1","v":50},"vac + bio + stock + DPRP3","IA profits",{"$f":"'1+4+2+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!Q365","v":-72653.99640932458},{"$f":"'1+4+2+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+2+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+2+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1425.3\",1) + '1+4+2+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1425.3\",2) + '1+4+2+5.3'!R368","v":{"$error":"#NAME?"}}]
[51,"vac + diet + stock + DPRP1","IA profits",{"$f":"'1+3+2+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!Q365","v":4947.2620632861453},{"$f":"'1+3+2+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+3+2+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1325.1\",1) + '1+3+2+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1325.1\",2) + '1+3+2+5.1'!R368","v":{"$error":"#NAME?"}}]
[52,"vac + diet + stock + DPRP2","IA profits",{"$f":"'1+3+2+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!Q365","v":10991.528238497698},{"$f":"'1+3+2+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+3+2+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1325.2\",1) + '1+3+2+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1325.2\",2) + '1+3+2+5.2'!R368","v":{"$error":"#NAME?"}}]
[53,"vac + diet + stock + DPRP3","IA profits",{"$f":"'1+3+2+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!Q365","v":-76170.670220681102},{"$f":"'1+3+2+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+3+2+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+3+2+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1325.3\",1) + '1+3+2+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR1325.3\",2) + '1+3+2+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A106+1","v":51},"bio + diet + stock + DPRP1","IA profits",{"$f":"'4+3+2+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!Q365","v":-6816.2914151727873},{"$f":"'4+3+2+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+3+2+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR4325.1\",1) + '4+3+2+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR4325.1\",2) + '4+3+2+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A114+1","v":52},"bio + diet + stock + DPRP2","IA profits",{"$f":"'4+3+2+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!Q365","v":8.3573937397413829},{"$f":"'4+3+2+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+3+2+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR4325.2\",1) + '4+3+2+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR4325.2\",2) + '4+3+2+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A116+1","v":53},"bio + diet + stock + DPRP3","IA profits",{"$f":"'4+3+2+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!Q365","v":-87153.841065439017},{"$f":"'4+3+2+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'4+3+2+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'4+3+2+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR4325.3\",1) + '4+3+2+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR4325.3\",2) + '4+3+2+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A118+1","v":54},"vac + bio + diet + stock + DPRP1","IA profits",{"$f":"'1+4+3+2+5.1'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!Q365","v":-33822.374974251448},{"$f":"'1+4+3+2+5.1'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+3+2+5.1'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.1'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR14325.1\",1) + '1+4+3+2+5.1'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR14325.1\",2) + '1+4+3+2+5.1'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A120+1","v":55},"vac + bio + diet + stock + DPRP2","IA profits",{"$f":"'1+4+3+2+5.2'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!Q365","v":-27778.108799039957},{"$f":"'1+4+3+2+5.2'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+3+2+5.2'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.2'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR14325.2\",1) + '1+4+3+2+5.2'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR14325.2\",2) + '1+4+3+2+5.2'!R368","v":{"$error":"#NAME?"}}]
[{"$f":"A122+1","v":56},"vac + bio + diet + stock + DPRP3","IA profits",{"$f":"'1+4+3+2+5.3'!B365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!C365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!D365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!E365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!F365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!G365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!H365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!I365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!J365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!K365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!L365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!M365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!N365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!O365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!P365","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!Q365","v":-114940.30725821877},{"$f":"'1+4+3+2+5.3'!R365","v":{"$error":"#NAME?"}}]
[null,null,"CBA profits",{"$f":"'1+4+3+2+5.3'!B368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!C368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!D368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!E368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!F368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!G368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!H368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!I368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!J368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!K368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!L368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!M368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!N368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!O368","v":{"$error":"#NAME?"}},{"$f":"'1+4+3+2+5.3'!P368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR14325.3\",1) + '1+4+3+2+5.3'!Q368","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"CBR14325.3\",2) + '1+4+3+2+5.3'!R368","v":{"$error":"#NAME?"}}]
[{"$nulls":26},"Stochastic * probability only"]
[null,null,"Vac + DPRP3",{"$f":"1-((1-B1531*1)*(1-B1539))","v":0.97661905136000005},"IA profits",{"$f":"$D$139*D30","v":{"$error":"#NAME?"}},{"$f":"$D$139*E30","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$139*S30","v":48134.857241410202},{"$f":"_xll.RiskOutput(\"IA profits7.52vacdprp3 ev\") + $D$139*T30","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"IA profits / Rank _Mvacdprp3\") + RANK(U139,$U$131:$U$145)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"IA profits / Rank_Hvacdprp3\") + RANK(V139,$V$131:$V$145)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",9) + S31","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",9) + T31","v":{"$error":"#NAME?"}}]
[null,null,"Vac + DPRP3",{"$f":"1-((1-B1531*1)*(1-B1536))","v":0.88823811312000001},"IA profits",{"$f":"$D$156*D30","v":{"$error":"#NAME?"}},{"$f":"$D$156*E30","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$156*S30","v":43778.804756953687},{"$f":"_xll.RiskOutput(,\"Scen2 7.52 ev\",11) + $D$156*T30","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen2 M rank\",11) + RANK(U156,$U$146:$U$173)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen2 H rank\",11) + RANK(V156,$V$146:$V$173)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",26) + S31","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",26) + T31","v":{"$error":"#NAME?"}}]
[null,null,"Vac + Diet + DPRP2",{"$f":"1-((1-B1531*1)*(1-B1539))","v":0.97661905136000005},"IA profits",{"$f":"$D$166*D70","v":{"$error":"#NAME?"}},{"$f":"$D$166*E70","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$166*S70","v":77405.501633363339},{"$f":"_xll.RiskOutput(,\"Scen2 7.52 ev\",21) + $D$166*T70","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen2 M rank\",21) + RANK(U166,$U$146:$U$173)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen2 H rank\",21) + RANK(V166,$V$146:$V$173)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",36) + S71","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",36) + T71","v":{"$error":"#NAME?"}}]
[null,null,"Vac + Diet + Stock + DPRP2",1,"IA profits",{"$f":"$D$172*D110","v":{"$error":"#NAME?"}},{"$f":"$D$172*E110","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$172*S110","v":10991.528238497698},{"$f":"_xll.RiskOutput(,\"Scen2 7.52 ev\",27) + $D$172*T110","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen2 M rank\",27) + RANK(U172,$U$146:$U$173)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen2 H rank\",27) + RANK(V172,$V$146:$V$173)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",42) + S111","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",42) + T111","v":{"$error":"#NAME?"}}]
[null,null,"Vac + Bios + Stock + DPRP1",1,"IA profits",{"$f":"$D$189*D102","v":{"$error":"#NAME?"}},{"$f":"$D$189*E102","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$189*S102","v":4195.4239374872323},{"$f":"_xll.RiskOutput(,\"Scen3 H ev\",16) + $D$189*T102","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen3 M rank\",1) + RANK(U189,$U$174:$U$191)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen3 H rank\",16) + RANK(V189,$V$174:$V$191)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",59) + S103","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",59) + T103","v":{"$error":"#NAME?"}}]
[null,null,"Bios + Stock",{"$f":" 1-((1-B1531*0)*(1-B1535))","v":0.79259999999999997},"IA profits",{"$f":"$D$199*D34","v":{"$error":"#NAME?"}},{"$f":"$D$199*E34","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$199*S34","v":83739.433449549411},{"$f":" $D$199*T34","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen4 M rank\",8) + RANK(U199,$U$192:$U$229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen4 H rank\",8) + RANK(V199,$V$192:$V$229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",69) + S35","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",69) + T35","v":{"$error":"#NAME?"}}]
[null,null,"Vac + Bios + Stock",{"$f":" 1-((1-B1531*1)*(1-B1535))","v":0.95061905552000003},"IA profits",{"$f":"$D$205*D58","v":{"$error":"#NAME?"}},{"$f":"$D$205*E58","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"$D$205*S58","v":72536.357116449057},{"$f":" $D$205*T58","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen4 M rank\",14) + RANK(U205,$U$192:$U$229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen4 H rank\",14) + RANK(V205,$V$192:$V$229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",75) + S59","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",75) + T59","v":{"$error":"#NAME?"}}]
[null,null,"Bios + Stock + DPRP2",{"$f":" 1-((1-B1531*0)*(1-B1540))","v":0.94259999999999999},"IA profits",{"$f":"$D$215*D90","v":{"$error":"#NAME?"}},{"$f":"$D$215*E90","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"$D$215*S90","v":35843.454933543944},{"$f":" $D$215*T90","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen4 M rank\",24) + RANK(U215,$U$192:$U$229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen4 H rank\",24) + RANK(V215,$V$192:$V$229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",85) + S91","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",85) + T91","v":{"$error":"#NAME?"}}]
[null,null,"DPRP2",{"$f":"1-((1-B1531*0)*(1-B1540))","v":0.94259999999999999},"IA profits",{"$f":"$D$233*D16","v":{"$error":"#NAME?"}},{"$f":"$D$233*E16","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$233*S16","v":143628.19807472519},{"$f":" $D$233*T16","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen5 M rank\",4) + RANK(U233,$U$230:$U$244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen5 H rank\",4) + RANK(V233,$V$230:$V$244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",103) + S17","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",103) + T17","v":{"$error":"#NAME?"}}]
[null,null,"Diet + DPRP1",{"$f":"1-((1-B1531*0)*(1-B1541))","v":0.99260000000000004},"IA profits",{"$f":"$D$239*D44","v":{"$error":"#NAME?"}},{"$f":"$D$239*E44","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$239*S44","v":103088.25503265996},{"$f":" $D$239*T44","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen5 M rank\",10) + RANK(U239,$U$230:$U$244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen5 H rank\",10) + RANK(V239,$V$230:$V$244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",109) + S45","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",109) + T45","v":{"$error":"#NAME?"}}]
[null,null,"Bios + DPRP3",{"$f":"1-((1-B1531*0)*(1-B1541))","v":0.99260000000000004},"IA profits",{"$f":"$D$249*D40","v":{"$error":"#NAME?"}},{"$f":"$D$249*E40","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$249*S40","v":40381.139060113965},{"$f":" $D$249*T40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen6 M rank\",5) + RANK(U249,$U$245:$U$252)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen6 H rank\",5) + RANK(V249,$V$245:$V$252)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",119) + S41","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",119) + T41","v":{"$error":"#NAME?"}}]
[null,null,"Bios + Diet + DPRP2",{"$f":"1-((1-B1531*0)*(1-B1541))","v":0.99260000000000004},"IA profits",{"$f":"$D$266*D84","v":{"$error":"#NAME?"}},{"$f":"$D$266*E84","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$266*S84","v":70130.754924143213},{"$f":" $D$266*T84","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen7 M rank\",14) + RANK(U266,$U$253:$U$270)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen7 H rank\",14) + RANK(V266,$V$253:$V$270)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",136) + S85","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",136) + T85","v":{"$error":"#NAME?"}}]
[null,null,"Diet",{"$f":"1-((1-B1531*0)*(1-B1539))","v":0.90180000000000005},"IA profits",{"$f":"$D$272*D10","v":{"$error":"#NAME?"}},{"$f":"$D$272*E10","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$272*S10","v":169678.4548766732},{"$f":"_xll.RiskOutput(,\"Scen8 H ev\",2) + $D$272*T10","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen8 M rank\",2) + RANK(U272,$U$271:$U$277)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen8 H rank\",2) + RANK(V272,$V$271:$V$277)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",142) + S11","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",142) + T11","v":{"$error":"#NAME?"}}]
[null,null,"Bios + Stock",{"$f":"1-((1-B1531*0)*(1-B1541))","v":0.99260000000000004},"IA profits",{"$f":"$D$282*D34","v":{"$error":"#NAME?"}},{"$f":"$D$282*E34","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$282*S34","v":104869.74721426034},{"$f":"_xll.RiskOutput(,\"Scen9 H ev\",5) + $D$282*T34","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen9 M rank\",5) + RANK(U282,$U$278:$U$283)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen9 H rank\",5) + RANK(V282,$V$278:$V$283)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",152) + S35","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",152) + T35","v":{"$error":"#NAME?"}}]
[null,null,"Diet",{"$f":"1-((1-B1531*0)*(1-B1545))","v":0.38270000000000004},"IA profits",{"$f":"$D$299*D10","v":{"$error":"#NAME?"}},{"$f":"$D$299*E10","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":" $D$299*S10","v":72007.035574742549},{"$f":"_xll.RiskOutput(,\"Scen11 H ev\",2) + $D$299*T10","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen11 M rank\",2) + RANK(U299,$U$298:$U$303)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Scen11 H rank\",2) + RANK(V299,$V$298:$V$303)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"MCBR\",169) + S11","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"HCBR\",169) + T11","v":{"$error":"#NAME?"}}]
[]
["DPRP2",{"$f":"B838","v":2},2,3,700.95100000000002,-6084.7389999999996,12236.67,0.70095099999999999,-6.0847389999999999,12.23667,0.95761719999999995,0.96165959999999995,1.0644229999999999,2,2,6,44726.09,29479.58,76850.850000000006,44.726089999999999,29.479580000000002,76.850850000000008,1.1794709999999999,1.118476,1.3032459999999999]
["DPRP3",{"$f":"B855","v":13},7,14,-12497.8,-24573.57,-5213.0940000000001,-12.4978,-24.57357,-5.2130939999999999,0.89556740000000001,0.84974190000000005,0.93929759999999995,18,14,25,10994.1,2082.1689999999999,35770.620000000003,10.9941,2.0821689999999999,35.770620000000001,1.093369,1.01355,1.175994]
["Stock + DPRP1",{"$f":"B865","v":15},14,18,-24965.83,-36437.71,-14552.04,-24.96583,-36.437709999999996,-14.552040000000002,0.82914370000000004,0.75429089999999999,0.91544610000000004,17,13,19,21893.89,2999.06,49099.47,21.893889999999999,2.9990600000000001,49.099470000000004,1.0334300000000001,1.0128170000000001,1.1962539999999999]
["Vac + Diet + DPRP3",{"$f":"B871","v":26},23,26,-58106.84,-66427.92,-45946.73,-58.106839999999998,-66.42792,-45.946730000000002,0.80694940000000004,0.74786260000000004,0.84622770000000003,25,23,26,-494.43959999999998,-25105.1,26858.959999999999,-0.49443959999999998,-25.1051,26.85896,0.99441650000000004,0.94000689999999998,1.070551]
["Vac + Stock",{"$f":"B881","v":6},4,6,-10027.120000000001,-17920.490000000002,-1264.021,-10.02712,-17.920490000000001,-1.2640210000000001,0.88586030000000004,0.75152890000000006,0.98638020000000004,6,4,9,34069.85,15726.22,58870.94,34.069849999999995,15.72622,58.870940000000004,1.1364259999999999,1.074805,1.4237230000000001]
["Stock",{"$f":"B898","v":6},4,7,-10.042339999999999,-567.30600000000004,522.76260000000002,-1.0042339999999999E-2,-0.56730600000000009,0.52276259999999997,0.97506020000000004,0.87942589999999998,1.1159650000000001,30,17,35,1034.681,350.40289999999999,6510.616,1.034681,0.35040289999999996,6.5106159999999997,1.212736,1.117218,1.563323]
["Bios + DPRP1",{"$f":"B904","v":9},8,12,-5254.2359999999999,-13982.94,-351.72089999999997,-5.2542359999999997,-13.982940000000001,-0.35172089999999995,0,0,0,9,7,24,17901.48,7087.5,46091.29,17.901479999999999,7.0875000000000004,46.091290000000001,1.077715,1.0680400000000001,1.228108]
["Bios + Diet + DPRP1",{"$f":"B915","v":19},15,20,-26466.080000000002,-35054.1,-14841.12,-26.466080000000002,-35.054099999999998,-14.84112,0.88256140000000005,0.82583050000000002,0.93542119999999995,14,10,17,21775.93,3983.2869999999998,48428.47,21.775929999999999,3.9832869999999998,48.428470000000004,1.0184930000000001,1.0157389999999999,1.1603019999999999]
["Vac + Bios + Diet + Stock + DPRP2",{"$f":"B932","v":33},32,34,-66139.740000000005,-75890.25,-53685.71,-66.139740000000003,-75.890249999999995,-53.68571,0.69452259999999999,0.62271460000000001,0.79106319999999997,32,28,34,-10717.97,-31978.14,19622.73,-10.717969999999999,-31.97814,19.622730000000001,0.9736785,0.89348510000000003,1.057965]
["DPRP3",{"$f":"B938","v":10},9,12,-24277.66,-33391.67,-13125.18,-24.277660000000001,-33.391669999999998,-13.12518,0.89556740000000001,0.84974190000000005,0.93929759999999995,12,10,12,28767.94,4389.5349999999999,51641.52,28.767939999999999,4.3895349999999995,51.64152,1.093369,1.01355,1.175994]
["Vac + Diet + DPRP3",{"$f":"B948","v":15},15,15,-59813.29,-68514.3,-47972.73,-59.813290000000002,-68.514300000000006,-47.972730000000006,0.80694940000000004,0.74786260000000004,0.84622770000000003,15,15,15,-512.45669999999996,-25897.72,27774.03,-0.51245669999999999,-25.89772,27.77403,0.99441650000000004,0.94000689999999998,1.070551]
["Vac + Bios + Diets",{"$f":"B965","v":8},6,8,-10991.34,-19369.72,-1127.4760000000001,-10.991340000000001,-19.369720000000001,-1.1274760000000001,0.94369780000000003,0.8864746,0.99870289999999995,5,4,7,45396.75,21310.77,71320.45,45.396749999999997,21.310770000000002,71.320449999999994,1.1330990000000001,1.0675669999999999,1.286422]
["Vac",{"$f":"B975","v":1},1,1,20322.96,11770.9,29186.18,20.322959999999998,11.770899999999999,29.18618,1.155043,1.0894900000000001,1.2770570000000001,1,1,2,72620.36,47226.76,95384.89,72.620360000000005,47.226759999999999,95.384889999999999,1.2422800000000001,1.165557,1.5357609999999999]
["Vac + Diet + Stock",{"$f":"B981","v":7},7,7,-31380.639999999999,-40333.51,-20480.560000000001,-31.38064,-40.333510000000004,-20.480560000000001,0.73289260000000001,0.59851239999999994,0.86510909999999996,7,7,7,25790.23,1328.982,52920.09,25.790230000000001,1.3289819999999999,52.920089999999995,1.0745469999999999,1.0044660000000001,1.2566269999999999]
["Vac + Bios + Stock",{"$f":"B998","v":11},11,12,-24823.58,-33159,-13497.75,-24.823580000000003,-33.158999999999999,-13.49775,0.7932207,0.66864389999999996,0.90926839999999998,8,7,9,24782.25,7123.7719999999999,57455.62,24.782250000000001,7.1237719999999998,57.455620000000003,1.1119680000000001,1.03003,1.3048869999999999]
[]
["U144",-38704.39,-48555.81,-26026.639999999999]
["U152",1667.136,-6392.42,10663.71]
["U162",-23824.51,-33487.199999999997,-12194.89]
["U168",-39965.230000000003,-50385.31,-28068.46]
["U189",-53670.68,-63455.16,-40733.760000000002]
["U195",8683.8950000000004,741.92439999999999,16632.66]
["U201",-2998.4029999999998,-11977.9,926.74490000000003]
["U222",-48628.04,-58872.03,-36547.22]
["U233",2214.1089999999999,-6234.018,12270.73]
["U239",-17443.14,-26618.41,-5779.8109999999997]
["U256",1131.0340000000001,-5621.8339999999998,9397.5]
["U262",-23969.52,-33445.24,-12343.96]
["U272",11651.84,5926.1440000000002,22349.51]
["U289",-10678.2,-17673.580000000002,-1240.6500000000001]
["U295",-26793.4,-35516.379999999997,-17042.169999999998]
["V132",50136.45,29220.49,78213.05]
["V149",25576.65,10665.37,55052.65]
["V160",9943.2389999999996,-11490.69,34414.44]
["V166",29132.02,7178.5889999999999,56140.639999999999]
["V183",30715.37,9359.14,59378.58]
["V193",774.81100000000004,277.46809999999999,5432.82]
["V199",30234,12534.05,55747]
["V209",21484.42,1001.226,43139.26]
["V226",-32957.5,-56836.59,-3344.3009999999999]
["V232",47791.34,26720.79,75511.100000000006]
["V250",31155.68,9659.8259999999991,61239.29]
["V260",11906.82,-6030.8109999999997,40776.870000000003]
["V266",30299.4,7291.7569999999996,56865.84]
["V276",41933.550000000003,12751.09,63417.2]
["V293",44165.47,20983.06,70034.39]
["V303",41855.83,21811.67,72402.399999999994]
["W136",7,5,7]
["W153",10,7,11]
["W166",16,14,16]
["W170",27,27,27]
["W187",12,11,12]
["W197",10,8,12]
["W203",7,5,12]
["W213",27,24,31]
["W230",1,1,1]
["W236",7,7,7]
["W255",2,2,3]
["W264",16,16,16]
["W274",3,3,3]
["W280",2,2,2]
["W297",14,14,14]
["X134",2,2,6]
["X140",9,9,11]
["X157",10,5,14]
["X167",25,23,26]
["X179",4,4,8]
["X184",7,5,8]
["X201",8,5,23]
["X207",9,5,11]
["X217",21,15,25]
["X234",12,10,12]
["X240",8,5,8]
["X250",6,6,6]
["X268",13,13,15]
["X278",2,1,2]
["X284",1,1,3]
["X301",4,4,5]
["Y138",0.95886870000000002,0.90103330000000004,1.0081119999999999]
["Y144",0.80093550000000002,0.71296619999999999,0.88097490000000001]
["Y154",0.9471929,0.8910749,0.99806450000000002]
["Y171",0.74624970000000002,0.64761380000000002,0.81700439999999996]
["Y184",0.90069840000000001,0.85362470000000001,0.96240789999999998]
["Y188",0.69476680000000002,0.63371330000000003,0.77729300000000001]
["Y205",0.7932207,0.66864389999999996,0.90926839999999998]
["Y211",0.88256140000000005,0.82583050000000002,0.93542119999999995]
["Y221",0.75143369999999998,0.67097879999999999,0.83433299999999999]
["Y238",0.85744180000000003,0.80678830000000001,0.90001620000000004]
["Y248",0.9177573,0.90700069999999999,1.0111190000000001]
["Y254",1.0492600000000001,1.046546,1.199092]
["Y271",1.155043,1.0894900000000001,1.2770570000000001]
["Y285",1.0492600000000001,1.046546,1.199092]
["Y288",0.95065189999999999,0.95576039999999995,1.0735840000000001]
["Z136",1.1364259999999999,1.074805,1.4237230000000001]
["Z142",0.98593129999999995,0.91987759999999996,1.078417]
["Z148",1.212736,1.117218,1.563323]
["Z169",1.003906,0.98346560000000005,1.1590879999999999]
["Z175",1.212736,1.117218,1.563323]
["Z181",1.044656,0.98497630000000003,1.1313]
["Z201",1.036381,1.0778209999999999,1.240961]
["Z209",1.0745469999999999,1.0044660000000001,1.2566269999999999]
["Z219",1.0500849999999999,0.98790900000000004,1.1273059999999999]
["Z236",1.121351,1.0676559999999999,1.2303599999999999]
["Z242",1.0836399999999999,1.0148170000000001,1.161286]
["Z252",0.96528800000000003,0.95671289999999998,1.0916870000000001]
["Z269",1.0500849999999999,0.98790900000000004,1.1273059999999999]
["Z275",1.1364259999999999,1.074805,1.4237230000000001]
["Z290",1.1718440000000001,1.1093360000000001,1.3779319999999999]
["Z293",1.1330990000000001,1.0675669999999999,1.286422]
["Z294",1.1119680000000001,1.03003,1.3048869999999999]
["Z295",1.0745469999999999,1.0044660000000001,1.2566269999999999]
["Z296",1.0740590000000001,1.005225,1.2509330000000001]
["Z297",1.0458149999999999,0.96672060000000004,1.1745639999999999]
["Z298",1.2422800000000001,1.165557,1.5357609999999999]
["Z299",1.22142,1.145524,1.477517]
["Z300",1.1819390000000001,1.1288309999999999,1.4258390000000001]
["Z301",1.164839,1.1035759999999999,1.371958]
["Z302",1.1718440000000001,1.1093360000000001,1.3779319999999999]
["Z303",1.1330990000000001,1.0675669999999999,1.286422]
[]
[]
["Probability estimation"]
[null,null,"mean","low Ci","High CI"]
["vac",0.76190480000000005,0.76190480000000005]
["diet",9.7999999999999997E-3,9.7999999999999997E-3,1E-3,0.14030000000000001]
["stock",1.7500000000000002E-2,1.7500000000000002E-2,2E-3,0.20300000000000001]
["bio + diet",0.68130000000000002,0.68130000000000002,0.16700000000000001,0.98219999999999996]
["bio + stock",0.79259999999999997,0.79259999999999997,0.18060000000000001,0.99309999999999998]
["bio + DPRP1",0.53059999999999996,0.53059999999999996,3.3099999999999997E-2,0.96930000000000005]
["Diet + stock",0.12620000000000001,0.12620000000000001,3.2000000000000002E-3,0.5635]
["bio + diet + stock",0.96879999999999999,0.96879999999999999,0.71970000000000001,0.99919999999999998]
["bio + diet + DPRP1",0.90180000000000005,0.90180000000000005,0.48049999999999998,0.99729999999999996]
["bio + stock + DPRP1",0.94259999999999999,0.94259999999999999,0.3513,0.99929999999999997]
["bio + diet + stock + DPRP1",0.99260000000000004,0.99260000000000004,0.8992,0.99990000000000001]
["bio",0.2084,0.2084,8.8999999999999999E-3,0.88319999999999999]
["DPRP+diet",4.1000000000000002E-2,4.1000000000000002E-2,6.9999999999999999E-4,0.30740000000000001]
["DPRP+stock",7.0900000000000005E-2,7.0900000000000005E-2,8.0000000000000004E-4,0.47689999999999999]
["DPRP+stock+diet",0.38269999999999998,0.38269999999999998,1.37E-2,0.85419999999999996]
["DPRP",5.1999999999999998E-3,5.1999999999999998E-3,0,5.3800000000000001E-2]

{"sheet":"1","index":12,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!$B$12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!$B$13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!$B$34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!$B$15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":16},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},87]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,87]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1893.7115087568295},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-49152.023074313285},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":22187.541403683936},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26948072466485},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184613688066243},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},26131.774574872106,51883.370390052965,49000.96092393907,54765.779856167137,45669.831443446892,{"$f":"SUM(BZ351:CD351)","v":227451.71718847819},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":133437.27817857731},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232064.83161491709},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},991985.71349554043,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":204055.81789278839},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-787929.89560275199,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":-2589.4859464711981},{"$f":"(SUM(H166:H177)-H346)*-1","v":7179.5202300493156},7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"3","index":13,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":16},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},87]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,87]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1893.7115087568295},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-4218.2695674574816},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-49152.023074313285},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":22187.541403683936},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26948072466485},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184613688066243},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},26195.613665986835,47152.104598776234,44532.543232177661,49771.665965374938,41912.981865579,{"$f":"SUM(BZ351:CD351)","v":209564.90932789465},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":133437.27817857731},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232064.83161491709},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},991985.71349554043,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":188155.30591780128},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-803830.4075777391,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":-9770.4649765205122},{"$f":"(SUM(H166:H177)-H346)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"2","index":14,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":10},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},81]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,81]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1313.3663881051602},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-52936.907193441701},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":23896.062596684304},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26994512622798},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184636994507713},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},20128.314438698006,36230.965989656317,34218.134545786634,38243.797433526182,32489.384150201739,{"$f":"SUM(BZ351:CD351)","v":161310.59655786888},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":109543.95715379091},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190511.22983267985},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},814599.62806844548,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":144814.88778512253},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-669784.74028332299,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":-9727.9742128815069},{"$f":"(SUM(H166:H177)-H346)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"5.1","index":15,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-53460.413307406387,49966.942207382133,56629.201168366475,63291.4601293507,53298.071687874297,{"$f":"SUM(BZ351:CD351)","v":169725.26188556722},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":182678.47759701431},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193387.35967909757},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},1002549.4409781578,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":146098.79410883409},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-856450.64686932368,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":30683.105023479489},{"$f":"(SUM(H166:H177)-H346)*-1","v":89515},89515,89515,89515,89515,89515,89515,89515,89515,89515,89515,89515,89515,89515]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"5.2","index":16,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-46965.063886751799,49966.942207382133,56629.201168366475,63291.4601293507,53298.071687874297,{"$f":"SUM(BZ351:CD351)","v":176220.61130622181},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":173842.87291033191},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193387.35967909757},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},993713.83629147545,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":152374.49403217185},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-841339.34225930367,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":30678.105023479489},{"$f":"(SUM(H166:H177)-H346)*-1","v":89515},89515,89515,89515,89515,89515,89515,89515,89515,89515,89515,89515,89515,89515]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"5.3","index":17,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-757.48460350273172},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-19660.809229725313},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":8875.0165614735743},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10779228986593},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473845475226497},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-131361.38380925698,59960.330648858508,56629.201168366475,63291.4601293507,53298.071687874297,{"$f":"SUM(BZ351:CD351)","v":101817.679825193},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":245308.77213199969},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232064.83161491709},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},1103857.2074489628,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":80161.09098583099},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-1023696.1164631317,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":30668.105023479489},{"$f":"(SUM(H166:H177)-H346)*-1","v":89515},89515,89515,89515,89515,89515,89515,89515,89515,89515,89515,89515,89515,89515]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+3","index":18,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":16},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},87]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,87]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1893.7115087568295},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-4218.2695674574816},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-49152.023074313285},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":22187.541403683936},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26948072466485},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184613688066243},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},19016.093435937539,39075.14433997075,36904.3029877503,41245.985692191374,34284.741621151567,{"$f":"SUM(BZ351:CD351)","v":170526.26807700153},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":133437.27817857731},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232064.83161491709},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},991985.71349554043,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":152945.99551637386},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-839039.71797916654,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":-2590.5359464711973},{"$f":"(SUM(H166:H177)-H346)*-1","v":7179.5202300493156},7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156,7179.5202300493156]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+2","index":19,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":10},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},81]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,81]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1313.3663881051602},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-52936.907193441701},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":23896.062596684304},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26994512622798},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184636994507713},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},16089.834309295264,28961.701756731381,27352.718325801958,30570.685187660991,25623.967930217092,{"$f":"SUM(BZ351:CD351)","v":128598.90750970668},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":109543.95715379091},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190511.22983267985},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},814599.62806844548,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":115467.65632494084},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-699131.97174350463,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":-5689.0852834787675},{"$f":"(SUM(H166:H177)-H346)*-1","v":4038.4801294027402},4038.4801294027402,4038.4801294027402,4038.4801294027402,4038.4801294027402,4038.4801294027402,4038.4801294027402,4038.4801294027402,4038.4801294027402,4038.4801294027402,4038.4801294027402,4038.4801294027402,4038.4801294027402,4038.4801294027402]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4","index":20,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":16},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},87]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,87]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":4},-91.07,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1893.7115087568295},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-49152.023074313285},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$nulls":4},378.2700000000001,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":22187.541403683936},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26948072466485},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184613688066243},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},11464.500236279553,44535.895785767294,42082.057748224805,46989.733823309973,38750.928267732612,{"$f":"SUM(BZ351:CD351)","v":183823.11586131423},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":133854.51789838407},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232467.96177898158},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},993935.50775517663,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":164183.23222865944},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-829296.05890130508,{"$error":"#NAME?"}]
[]
["probability scenario 4",{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008},{"$f":"'Scenario analysis'!$D$195","v":0.81152383968000008}]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":-11556.247746549474},{"$f":"(SUM(H166:H177)-H346)*-1","v":22045.321158641877},22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877,22045.321158641877]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+5.1","index":21,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-55255.293364918703,41889.981948576678,49000.96092393907,54765.779856167137,45669.831443446892,{"$f":"SUM(BZ351:CD351)","v":136071.26080721107},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":182678.47759701431},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193387.35967909757},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},1002549.4409781578,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":116092.03459874672},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-886457.40637941111,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":32478.393880991815},{"$f":"(SUM(H166:H177)-H346)*-1","v":91309.880057512331},91309.880057512331,91309.880057512331,91309.880057512331,91309.880057512331,91309.880057512331,91309.880057512331,91309.880057512331,91309.880057512331,91309.880057512331,91309.880057512331,91309.880057512331,91309.880057512331,91309.880057512331]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+5.2","index":22,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-49657.38397302026,41889.981948576678,49000.96092393907,54765.779856167137,45669.831443446892,{"$f":"SUM(BZ351:CD351)","v":141669.17019910953},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":173842.87291033191},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193387.35967909757},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},993713.83629147545,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":121500.64270686117},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-872213.19358461443,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":33370.833909747977},{"$f":"(SUM(H166:H177)-H346)*-1","v":92207.32008626849},92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+5.3","index":23,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["s",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-757.48460350273172},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-19660.809229725313},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":8875.0165614735743},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10779228986593},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473845475226497},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-134053.70389552545,51883.370390052965,49000.96092393907,54765.779856167137,45669.831443446892,{"$f":"SUM(BZ351:CD351)","v":67266.238718080611},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":245308.77213199969},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232064.83161491709},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},1103857.2074489628,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":49287.239660520194},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-1054569.9677884423,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":33360.833909747977},{"$f":"(SUM(H166:H177)-H346)*-1","v":92207.32008626849},92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849,92207.32008626849]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+3","index":24,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":16},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},87]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,87]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":4},-91.07,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1893.7115087568295},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-4218.2695674574816},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-49152.023074313285},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$nulls":4},378.2700000000001,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":22187.541403683936},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26948072466485},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184613688066243},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},11528.339327394282,39804.629994490533,37613.640056463424,41995.619932517846,34994.078689864691,{"$f":"SUM(BZ351:CD351)","v":165936.30800073076},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":133854.51789838407},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232467.96177898158},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},993935.50775517663,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":148282.72025367239},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-845196.5708762923,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B346)*-1","v":-18737.226776598789},{"$f":"(SUM(H166:H177)-H346)*-1","v":14865.800928592564},14865.800928592564,14865.800928592564,14865.800928592564,14865.800928592564,14865.800928592564,14865.800928592564,14865.800928592564,14865.800928592564,14865.800928592564,14865.800928592564,14865.800928592564,14865.800928592564,14865.800928592564]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+2","index":25,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":10},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},81]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,81]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":4},-91.07,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1313.3663881051602},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-52936.907193441701},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$nulls":4},378.2700000000001,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":23896.062596684304},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26994512622798},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184636994507713},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},6195.1311372561277,28883.491385370617,27299.231370072353,30467.751400669065,25570.480974487458,{"$f":"SUM(BZ351:CD351)","v":118416.08626785563},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":109961.19687359767},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190914.35999674432},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},816549.42232808168,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":105651.56882355464},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-710441.63687931502,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+5.1","index":26,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-4285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-34714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-4285.7142857142853},-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-67720.226854627545,42619.467603096433,49710.297992652195,55515.41409649355,46379.168512160017,{"$f":"SUM(BZ351:CD351)","v":126504.12134977465},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":183095.71731682104},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193790.4898431621},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},1004499.235237794,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":106619.89036873546},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-897585.721982977,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+5.2","index":27,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-5142.8571428571431},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-35571.428571428565,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-5142.8571428571431},-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-61224.877433972943,42619.467603096433,49710.297992652195,55515.41409649355,46379.168512160017,{"$f":"SUM(BZ351:CD351)","v":132999.47077042924},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":174260.11263013864},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193790.4898431621},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},995663.63055111165,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":112895.59029207323},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-882474.41737295676,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+5.3","index":28,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-757.48460350273172},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-19660.809229725313},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":8875.0165614735743},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10779228986593},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473845475226497},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-145621.19735647808,52612.856044572778,49710.297992652195,55515.41409649355,46379.168512160017,{"$f":"SUM(BZ351:CD351)","v":58596.539289400462},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":245726.01185180648},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232467.96177898158},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},1105807.001708599,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":40682.187245732384},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-1064831.1915767849,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"3+2","index":29,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":10},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},81]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,81]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1313.3663881051602},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-4218.2695674574816},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-52936.907193441701},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":23896.062596684304},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26994512622798},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184636994507713},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},13724.201413656883,24703.562544582273,23331.142403216749,26075.982685948071,22242.803310135954,{"$f":"SUM(BZ351:CD351)","v":110077.69235753993},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":109543.95715379091},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190511.22983267985},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},814599.62806844548,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":98816.047646349456},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-715783.58042209607,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"3+5.1","index":30,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-53460.413307406387,39293.420498980282,44532.543232177661,49771.665965374938,41912.981865579,{"$f":"SUM(BZ351:CD351)","v":122050.19825470549},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":182678.47759701431},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193387.35967909757},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},1002549.4409781578,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":103856.79531801326},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-898692.64566014451,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"3+5.2","index":31,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-46965.063886751799,39293.420498980282,44532.543232177661,49771.665965374938,41912.981865579,{"$f":"SUM(BZ351:CD351)","v":128545.54767536008},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":173842.87291033191},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193387.35967909757},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},993713.83629147545,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":110132.49524135102},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-883581.34105012449,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"3+5.3","index":32,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-757.48460350273172},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-1687.3078269829925},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-19660.809229725313},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":8875.0165614735743},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10779228986593},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473845475226497},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-134207.65626483076,47152.104598776234,44532.543232177661,49771.665965374938,41912.981865579,{"$f":"SUM(BZ351:CD351)","v":49161.639397077073},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":245308.77213199969},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232064.83161491709},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},1103857.2074489628,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":33176.301153726294},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-1070680.9062952364,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"2+5.1","index":33,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-52324.089114266666,31044.714802901792,34218.134545786634,38243.797433526182,32489.384150201739,{"$f":"SUM(BZ351:CD351)","v":83671.941818149673},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":183776.3753681638},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159554.93628893574},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},857875.75273907417,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":69971.144534103398},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-787904.60820497083,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"2+5.2","index":34,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-45260.577597042211,31044.714802901792,34218.134545786634,38243.797433526182,32489.384150201739,{"$f":"SUM(BZ351:CD351)","v":90735.453335374128},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":175489.71956705613},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159554.93628893574},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},849589.09693796653,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":76795.793343015917},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-772793.30359495082,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"2+5.3","index":35,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-525.34655524206414},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-21174.762877376681},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":9558.4250386737222},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10797805049123},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473854797803085},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-136066.41385917645,36230.965989656317,34218.134545786634,38243.797433526182,32489.384150201739,{"$f":"SUM(BZ351:CD351)","v":5115.8682599944077},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":236300.39260765983},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190511.22983267985},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},941356.06352231442,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":-6097.8931790073984},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-947453.95670132176,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+3+4","index":36,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":16},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},87]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,87]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":4},-91.07,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1893.7115087568295},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-4218.2695674574816},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-49152.023074313285},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$nulls":4},378.2700000000001,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":22187.541403683936},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26948072466485},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184613688066243},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},4348.8190973449846,31727.669735685049,29985.399812036019,33469.939659334283,27365.838445437286,{"$f":"SUM(BZ351:CD351)","v":126897.66674983762},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":133854.51789838407},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232467.96177898158},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},993935.50775517663,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":113073.40985224495},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-880405.88127771963,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+2","index":37,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":10},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},81]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,81]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":4},-91.07,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1313.3663881051602},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-52936.907193441701},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$nulls":4},378.2700000000001,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":23896.062596684304},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26994512622798},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184636994507713},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},2156.6510078533934,21614.227152445681,20433.815150087707,22794.63915480387,18705.064754502782,{"$f":"SUM(BZ351:CD351)","v":85704.397219693434},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":109961.19687359767},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190914.35999674432},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},816549.42232808168,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":76304.337363372964},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-739788.86833949666,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+5.1","index":38,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-4285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-34714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-4285.7142857142853},-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-69515.106912139861,34542.507344290978,42082.057748224805,46989.733823309973,38750.928267732612,{"$f":"SUM(BZ351:CD351)","v":92850.120271418506},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":183095.71731682104},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193790.4898431621},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},1004499.235237794,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":76613.130858648103},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-927592.48149306432,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+5.2","index":39,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-5142.8571428571431},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-35571.428571428565,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-5142.8571428571431},-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-63917.197520241418,34542.507344290978,42082.057748224805,46989.733823309973,38750.928267732612,{"$f":"SUM(BZ351:CD351)","v":98448.029663316949},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":174260.11263013864},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193790.4898431621},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},995663.63055111165,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":82021.738966762554},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-913348.26869826764,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+5.3","index":40,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-757.48460350273172},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-19660.809229725313},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":8875.0165614735743},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10779228986593},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473845475226497},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-148313.51744274655,44535.895785767294,42082.057748224805,46989.733823309973,38750.928267732612,{"$f":"SUM(BZ351:CD351)","v":24045.098182288129},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":245726.01185180648},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232467.96177898158},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},1105807.001708599,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":9808.3359204216831},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-1095705.0429020955,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+3+2","index":41,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":10},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},81]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,81]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1313.3663881051602},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-4218.2695674574816},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-52936.907193441701},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":23896.062596684304},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26994512622798},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184636994507713},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},9685.7212842541485,17434.298311657367,16465.726183232073,18402.870440082919,15377.387090151309,{"$f":"SUM(BZ351:CD351)","v":77366.003309377818},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":109543.95715379091},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190511.22983267985},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},814599.62806844548,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":69468.816186167838},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-745130.81188227772,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+3+5.1","index":42,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-55255.293364918703,31216.460240174798,36904.3029877503,41245.985692191374,34284.741621151567,{"$f":"SUM(BZ351:CD351)","v":88396.197176349335},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":182678.47759701431},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193387.35967909757},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},1002549.4409781578,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":73850.035807925873},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-928699.40517023194,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+3+5.2","index":43,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-49657.38397302026,31216.460240174798,36904.3029877503,41245.985692191374,34284.741621151567,{"$f":"SUM(BZ351:CD351)","v":93994.106568247778},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":173842.87291033191},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193387.35967909757},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},993713.83629147545,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":79258.643916040324},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-914455.19237543526,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+3+5.3","index":44,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-757.48460350273172},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-1687.3078269829925},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-19660.809229725313},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":8875.0165614735743},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10779228986593},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473845475226497},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-136899.97635109923,39075.14433997075,36904.3029877503,41245.985692191374,34284.741621151567,{"$f":"SUM(BZ351:CD351)","v":14610.198289964756},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":245308.77213199969},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232064.83161491709},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":211760.71591269944},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":228670.2814629889},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186052.60632635764},1103857.2074489628,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":2302.4498284156034},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-1101554.757620547,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+2+5.1","index":45,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-53939.481166027763,23775.450569976856,27352.718325801958,30570.685187660991,25623.967930217092,{"$f":"SUM(BZ351:CD351)","v":53383.340847629137},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":183776.3753681638},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159554.93628893574},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},857875.75273907417,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":42965.060975024753},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-814910.69176404946,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+2+5.2","index":46,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-47683.665674683813,23775.450569976856,27352.718325801958,30570.685187660991,25623.967930217092,{"$f":"SUM(BZ351:CD351)","v":59639.15633897308},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":175489.71956705613},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159554.93628893574},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},849589.09693796653,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":49009.327150236306},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-800579.7697877303,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+2+5.3","index":47,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-525.34655524206414},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-21174.762877376681},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":9558.4250386737222},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10797805049123},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473854797803085},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-138489.50193681807,28961.701756731381,27352.718325801958,30570.685187660991,25623.967930217092,{"$f":"SUM(BZ351:CD351)","v":-25980.428736406662},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":236300.39260765983},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190511.22983267985},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},941356.06352231442,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":-33884.359371787039},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-975240.42289410124,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+3+2","index":48,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":10},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},81]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,81]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":4},-91.07,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1313.3663881051602},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-4218.2695674574816},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-52936.907193441701},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$nulls":4},378.2700000000001,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":23896.062596684304},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26994512622798},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184636994507713},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-208.98188778498724,17356.087940296602,16412.239227502469,18299.936653090965,15323.900134421676,{"$f":"SUM(BZ351:CD351)","v":67183.182067526723},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":109961.19687359767},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190914.35999674432},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},816549.42232808168,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":59652.728684781614},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-756440.47701808799,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+3+5.1","index":49,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-4285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-34714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-4285.7142857142853},-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-67720.226854627545,31945.945894694582,37613.640056463424,41995.619932517846,34994.078689864691,{"$f":"SUM(BZ351:CD351)","v":78829.057718912998},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":183095.71731682104},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193790.4898431621},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},1004499.235237794,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":64377.891577914699},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-939827.72077379783,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+3+5.2","index":50,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-5142.8571428571431},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-35571.428571428565,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-5142.8571428571431},-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-61224.877433972943,31945.945894694582,37613.640056463424,41995.619932517846,34994.078689864691,{"$f":"SUM(BZ351:CD351)","v":85324.4071395676},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":174260.11263013864},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193790.4898431621},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},995663.63055111165,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":70653.591501252478},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-924716.41616377758,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+3+5.3","index":51,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-757.48460350273172},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-1687.3078269829925},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-19660.809229725313},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":8875.0165614735743},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10779228986593},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473845475226497},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-148467.46981205198,39804.629994490533,37613.640056463424,41995.619932517846,34994.078689864691,{"$f":"SUM(BZ351:CD351)","v":5940.4988612845191},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":245726.01185180648},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232467.96177898158},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},1105807.001708599,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":-6302.6025863722971},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-1111815.9814088894,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+2+5.1","index":52,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-4285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-34714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-4285.7142857142853},-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-65849.811624337119,23697.240198616091,27299.231370072353,30467.751400669065,25570.480974487458,{"$f":"SUM(BZ351:CD351)","v":41184.892319507853},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":184193.61508797057},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159958.06645300027},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},859825.54699871049,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":31201.507496565875},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-828330.41661606298,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+2+5.2","index":53,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-5142.8571428571431},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-35571.428571428565,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-5142.8571428571431},-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-58786.300107112649,23697.240198616091,27299.231370072353,30467.751400669065,25570.480974487458,{"$f":"SUM(BZ351:CD351)","v":48248.403836732323},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":175906.95928686287},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159958.06645300027},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},851538.89119760285,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":38026.156305478406},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-813219.11200604285,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+2+5.3","index":54,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-525.34655524206414},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-21174.762877376681},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":9558.4250386737222},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10797805049123},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473854797803085},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-149592.13636924696,28883.491385370617,27299.231370072353,30467.751400669065,25570.480974487458,{"$f":"SUM(BZ351:CD351)","v":-37371.181238647485},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":236717.63232746662},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190914.35999674432},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},943305.85778195073,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":-44867.530216544983},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-987879.76511241379,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+3+2","index":55,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",0,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",0]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":0}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":0}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":0}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":171},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":104.625}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":171},{"$f":"$B$15+(F86-$B$14)*$B$18","v":104.625},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":171},{"$f":"$B$15+(K86-$B$14)*$B$18","v":104.625},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":171},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":104.625}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":171},104.625]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":171},104.625,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":171},104.625,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":171},104.625]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":171},104.625]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":171},104.625]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":171},104.625]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":171},104.625]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},171,104.625]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":7},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},7]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":0},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},0]
["New batches sold",{"$f":"SUM(B118:R118)","v":10},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},80]
["new batches weaned",{"$f":"SUM(B121:R121)","v":10},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},81]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":0},{"$f":"SUM(S125:AJ125)","v":0},{"$f":"SUM(AK125:BA125)","v":0},{"$f":"SUM(BB125:BT125)","v":0},{"$f":"SUM(BU125:CK125)","v":0},0]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":7}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":80}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,87]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":1},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,81]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":0},{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":4},-91.07,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,-91.07,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":-91.07}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":4},0,{"$f":"$B$67*$B$9*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":0},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":0}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":4},0,{"$f":"$B$71*($B$9)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":0},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":0}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-1313.3663881051602},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-4218.2695674574816},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":0},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-52936.907193441701},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":0}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$nulls":4},378.2700000000001,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":378.2700000000001},378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001,378.2700000000001]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":3608.4122348128758},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":23896.062596684304},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":0},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":920.26994512622798},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":0},{"$nulls":4},0,{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":0},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":0}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":0},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":186.13548931952209},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":0},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":0},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":46.184636994507713},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":0},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":37.753896418582308},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":129.4005298549078},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":1229.1966275817497},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":0},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-4247.4620171877295,10086.823707371666,9546.8230075177944,10626.824407225784,8458.4839144369998,{"$f":"SUM(BZ351:CD351)","v":34471.493019364512},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":109961.19687359767},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190914.35999674432},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},816549.42232808168,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":30305.49722459992},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-785787.70847826987,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":104.625},{"$f":"G87","v":104.625},{"$f":"G88","v":104.625},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":110.52584999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.9100714285714286},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.61285714285714288},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.43921428571428572},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},90.485032085813486,90.485032085813486,90.485032085813486,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":0},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":0},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":6.2324428571428587},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":0},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":0},0,0,0,0,0,0]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":41.978877748257048},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.61285714285714288,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":0},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":0},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":1.9100714285714286},1.9100714285714286,1.9100714285714286,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},2.1654285714285715,2.1654285714285715,2.1654285714285715,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":49.44644917682848},49.44644917682848,49.44644917682848,48.458201991300605,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":0},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":0},{"$f":"SUM(D523:D527)","v":0},0,0,0,0,0,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":0},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":0},0,0,0,0,0]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+3+5.1","index":56,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-4285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-34714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-4285.7142857142853},-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-69515.106912139861,23868.985635889083,29985.399812036019,33469.939659334283,27365.838445437286,{"$f":"SUM(BZ351:CD351)","v":45175.05664055681},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":183095.71731682104},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193790.4898431621},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},1004499.235237794,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":34371.13206782729},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-969834.48028388515,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+3+5.2","index":57,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-5142.8571428571431},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-35571.428571428565,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-5142.8571428571431},-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2840.5672631352445},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-73728.03461146992},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":33281.312105525903},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4042210869973},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276920532099354},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-63917.197520241418,23868.985635889083,29985.399812036019,33469.939659334283,27365.838445437286,{"$f":"SUM(BZ351:CD351)","v":50772.966032455253},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":174260.11263013864},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":193790.4898431621},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},995663.63055111165,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":39779.740175941741},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-955590.26748908835,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+3+5.3","index":58,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",0]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":318.5122191780822}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":0}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":55.739638356164384}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":7340.9103715068486}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-757.48460350273172},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-3408.6807157622929},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-3219.3095648866097},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-3598.0518666379758},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-3029.9384140109269},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-1687.3078269829925},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-19660.809229725313},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-88473.641533763905},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-83558.439226332586},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-93388.843841195237},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-78643.236918901253},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":8875.0165614735743},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":39937.574526631084},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":37718.820386262691},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":42156.328666999478},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":35500.066245894297},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10779228986593},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4850653043968},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4581172319304},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5120133768633},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4311691594637},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473845475226497},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.13230463851923},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513843269712609},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750766007325865},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895381900905988},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-151159.78989832048,31727.669735685049,29985.399812036019,33469.939659334283,27365.838445437286,{"$f":"SUM(BZ351:CD351)","v":-28610.942245827842},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":245726.01185180648},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":232467.96177898158},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":212150.21365575696},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":229046.60778478358},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":186416.2066372704},1105807.001708599,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":-37176.453911683071},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-1142689.8327342002,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+2+5.1","index":59,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-4285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-34714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-4285.7142857142853},-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-67465.203676098216,16427.975965691156,20433.815150087707,22794.63915480387,18705.064754502782,{"$f":"SUM(BZ351:CD351)","v":10896.291348987299},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":184193.61508797057},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159958.06645300027},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},859825.54699871049,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":4195.4239374872323},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-855336.5001751415,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+2+5.2","index":60,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-5142.8571428571431},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-35571.428571428565,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-5142.8571428571431},-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-61209.388184754323,16427.975965691156,20433.815150087707,22794.63915480387,18705.064754502782,{"$f":"SUM(BZ351:CD351)","v":17152.106840331191},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":175906.95928686287},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159958.06645300027},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},851538.89119760285,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":10239.69011269872},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-841005.57819882245,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+2+5.3","index":61,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",0]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-525.34655524206414},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":0},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-21174.762877376681},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":9558.4250386737222},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10797805049123},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473854797803085},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-152015.22444688858,21614.227152445681,20433.815150087707,22794.63915480387,18705.064754502782,{"$f":"SUM(BZ351:CD351)","v":-68467.478235048562},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":236717.63232746662},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190914.35999674432},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},943305.85778195073,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":-72653.99640932458},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-1015666.2313051934,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+3+2+5.1","index":62,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-4285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-34714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-4285.7142857142853},-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-65849.811624337119,14091.070661054408,16412.239227502469,18299.936653090965,15323.900134421676,{"$f":"SUM(BZ351:CD351)","v":-1722.6649482676021},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":184193.61508797057},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159958.06645300027},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},859825.54699871049,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":-6816.2914151727873},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-866348.21552780166,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+3+2+5.2","index":63,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-5142.8571428571431},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-35571.428571428565,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-5142.8571428571431},-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-58786.300107112649,14091.070661054408,16412.239227502469,18299.936653090965,15323.900134421676,{"$f":"SUM(BZ351:CD351)","v":5340.8465689568675},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":175906.95928686287},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159958.06645300027},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},851538.89119760285,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":8.3573937397413829},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-851236.91091778153,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"4+3+2+5.3","index":64,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",0]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":0}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-525.34655524206414},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-1687.3078269829925},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-21174.762877376681},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":9558.4250386737222},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10797805049123},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473854797803085},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-152153.78157926336,17356.087940296602,16412.239227502469,18299.936653090965,15323.900134421676,{"$f":"SUM(BZ351:CD351)","v":-84761.617623951664},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":236717.63232746662},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190914.35999674432},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},943305.85778195073,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":-87153.841065439017},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-1030166.075961308,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+3+2+5.3","index":65,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-525.34655524206414},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-1687.3078269829925},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-21174.762877376681},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":9558.4250386737222},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10797805049123},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473854797803085},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-141051.14714683453,17434.298311657367,16465.726183232073,18402.870440082919,15377.387090151309,{"$f":"SUM(BZ351:CD351)","v":-73370.865121710871},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":236300.39260765983},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190511.22983267985},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},941356.06352231442,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":-76170.670220681102},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-1017526.7337429954,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+3+2+5.1","index":66,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-4285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-34714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-4285.7142857142853},-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,-4285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-67465.203676098216,6821.806428129471,9546.8230075177944,10626.824407225784,8458.4839144369998,{"$f":"SUM(BZ351:CD351)","v":-32011.265918788173},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":184193.61508797057},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159958.06645300027},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},859825.54699871049,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":-33822.374974251448},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-893354.29908688017,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+3+2+5.2","index":67,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-5142.8571428571431},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-35571.428571428565,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-5142.8571428571431},-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,-5142.8571428571431,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-61209.388184754323,6821.806428129471,9546.8230075177944,10626.824407225784,8458.4839144369998,{"$f":"SUM(BZ351:CD351)","v":-25755.450427444281},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":175906.95928686287},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159958.06645300027},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},851538.89119760285,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":-27778.108799039957},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-879023.37711056112,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+4+3+2+5.3","index":68,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",1]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":6606.8193343561634}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":428.57142857142856}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0.4}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":157.62}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":649.99}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":6}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":4}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":178.62000000000006}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":199.65000000000003}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",3]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":74},{"$f":"$B$15+(F85-$B$14)*$B$18","v":39.15},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":95},{"$f":"$B$15+(F86-$B$14)*$B$18","v":53.325000000000003},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":116},67.5,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":137},81.674999999999997,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":158},95.85,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":179}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":0},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},0]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":4},{"$f":"SUM(S118:AJ118)","v":18},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},74]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":17},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},88]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":0},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":0}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":5},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":1},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":1},1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":74}]
["Total batches",{"$f":"B116+B117+B118","v":5},{"$f":"C116+C117+C118","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,79]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":1},{"$f":"IF($B$66=3,1,0)","v":1},1,1,1,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":-7285.7142857142853},-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,-7285.7142857142853,{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*D109","v":-7285.7142857142853},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*E109","v":-8142.8571428571422},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*F109","v":-7285.7142857142853},{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571,{"$f":"$B$46*-1*B109","v":-7285.7142857142853},{"$f":"$B$46*-1*C109","v":-7714.2857142857138},-7285.7142857142853,-8142.8571428571422,-7285.7142857142853,-37714.28571428571]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":-525.34655524206414},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-2364.0594985892885},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":-1687.3078269829925},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-7592.8852214234666},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":-21174.762877376681},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-95286.43294819507},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-34191.448227982117},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":-4493.1288102721674},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-260.12800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,-65.032000000000011,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011,null,{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},{"$f":"($B$48*$B$31)*-1","v":-65.032000000000011},-65.032000000000011,-65.032000000000011,-65.032000000000011]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":1443.3648939251502},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":6495.1420226631762},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":9558.4250386737222},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":43012.912674031752},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":0}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":9637.5336680869386},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":1880.3616712918322},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":368.10797805049123},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1656.4859012272104},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":0}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":640.47016207912441},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":38.953285234474471},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":2687.5113339550953},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":{"$error":"#NAME?"}}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":1398.4597708530152},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":74.454195727808838},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":335.04388077513983},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":0}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":0}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":4.3431614174555149},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":497.14027345208768},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":114.008720914779},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":18.473854797803085},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":83.132346590113883},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":0}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":10.708892619860631},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":862.30310180377376},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":39.597691359954943},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":448.70366979241101},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":15.101558567432924},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":67.957013553448164},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":0}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":0}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.8809242497669203},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":23.124410374224045},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":51.760211941963121},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":232.92095373883402},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":0}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":0},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":0}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":491.67865103269992},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":2212.5539296471497},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":0}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":538.82321211227884},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":128.29454242025051},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":{"$error":"#NAME?"}}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},859.2355500000001,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":171.84711000000001}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":739.76873390988226},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-154576.86965690504,10086.823707371666,9546.8230075177944,10626.824407225784,8458.4839144369998,{"$f":"SUM(BZ351:CD351)","v":-115857.91462035281},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":236717.63232746662},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":190914.35999674432},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":174232.2732210799},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":188100.83522105165},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":153340.75701560811},943305.85778195073,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":-114940.30725821877},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-1057952.5421540877,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":39.15},{"$f":"G86","v":53.325000000000003},{"$f":"G87","v":67.5},{"$f":"G88","v":81.674999999999997},{"$f":"G89","v":95.85},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":41.358059999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":56.332529999999998},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":71.306999999999988},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":86.281469999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":101.25594},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.61442857142857144},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.89492857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.1754285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.4559285714285715},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.7364285714285714},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.19714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.28714285714285714},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.37714285714285717},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.46714285714285719},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.55714285714285716},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.14128571428571429},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.20578571428571427},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.2702857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.3347857142857143},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.39928571428571424},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":47.800932103670611},57.041819728670603,66.282707353670588,75.52359497867063,84.764482603670629,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.14128571428571429},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":1.1955533333333332},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":6.0000000000000026E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":10.523437136666669},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":59.949333899999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":48.162594599999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":36.375855299999969},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":24.589115999999976},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":12.802376699999968},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":3.9282466666666678},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2173000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.4978000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.7783000000000007},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.0588000000000015},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.3393000000000015},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.715723401360544},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.4266700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1461700680272111},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.86567006802721114},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.58517006802721028},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.30467006802721031},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.39255782312925164},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.32805782312925169},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.26355782312925163},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.19905782312925163},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.13455782312925169},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":7.0057823129251684E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-62.471374234656977},-24.764596802555346,-19.895587801250439,-15.026578799945511,-10.157569798640605,0,-5.2885607973356858]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":36.109864800000004},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":13.503694939998772},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":19.668425238693864},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.19714285714285715,0.28714285714285714,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":4.1098201991300609},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.21199999999999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":72.276775199999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":59.698220399999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":47.119665599999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":34.541110799999984},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":21.962555999999992},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":9.3840012000000002},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.61442857142857144},{"$f":"D412","v":0.89492857142857141},1.1754285714285715,1.4559285714285715,1.7364285714285714,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.0169285714285716},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.69657142857142862},1.0145714285714287,1.3325714285714287,1.6505714285714286,1.9685714285714286,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.2865714285714285},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":17.493123511427346},{"$f":"SUM(D515:D520)","v":24.410853810122436},31.328584108817523,38.246314407512621,45.164044706207711,48.458201991300605,52.081775004902802,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":35.422736002025751},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":29.25800570333066},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":23.09327540463557},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.928545105940479},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":10.763814807245389},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":4.5990845085502983},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.611761904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.331261904761905},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0507619047619048},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.77026190476190481},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.48976190476190484},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.20926190476190465},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.8272380952380951},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.509238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.191238095238095},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.87323809523809515},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.55523809523809509},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.23723809523809525},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.51714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.42714285714285705},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.33714285714285702},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.247142857142857},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.15714285714285703},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":6.714285714285706E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.37061904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.30611904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.24161904761904757},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.17711904761904756},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.11261904761904762},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":4.8119047619047617E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":39.749497906787653},{"$f":"SUM(D523:D527)","v":32.831767608092562},25.914037309397475,18.996307010702385,12.078576712007292,0,5.1608464133122016,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.2222206135753311},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.9653148161851419},4.708409018794967,3.4515032214047849,2.1945974240145922,0,0.93769162662440309]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+3+2+5.1","index":69,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",1]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":63},{"$f":"$B$15+(F85-$B$14)*$B$18","v":31.725000000000001},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":84},{"$f":"$B$15+(F86-$B$14)*$B$18","v":45.900000000000006},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":105},60.075000000000003,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":126},74.25,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":147},88.424999999999997,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":189}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":9},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},9]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":5},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},5]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":4},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},75]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":10},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},81]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":0},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":9}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":5},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,6,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":0},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,75]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":0},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-118.8223406662358},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-41424.254583901398},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":11326.262061435507},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":775.95423482663159},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":50.750095184766671},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":8.9965486504435663},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":584.25124231288555},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":12.576657114103369},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":1.8247716602314783},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":1467.2664224705484},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-53939.481166027763,14169.281032415201,16465.726183232073,18402.870440082919,15377.387090151309,{"$f":"SUM(BZ351:CD351)","v":10475.78357985374},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":183776.3753681638},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159554.93628893574},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},857875.75273907417,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":4947.2620632861453},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-852928.49067578814,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":31.725000000000001},{"$f":"G86","v":45.900000000000006},{"$f":"G87","v":60.075000000000003},{"$f":"G88","v":74.25},{"$f":"G89","v":88.424999999999997},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":33.514289999999995},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":48.488760000000006},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":63.463230000000003},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":78.437699999999992},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":93.412170000000003},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.46750000000000003},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.748},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.0285},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.3089999999999999},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.5895000000000001},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.15},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.24000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.33},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.42000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.51},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.1075},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.17199999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.23649999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.30099999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.36549999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":42.960467157242043},52.201354782242035,61.442242407242041,70.683130032242047,79.924017657242047,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.1075},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0.17199999999999999},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":2.1349166666666668},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0.34158666666666626},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":0.10714285714285718},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":1.7142857142857154E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":18.791852029761909},3.0066963247619078,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":54.336600899999979},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":42.549861599999979},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":30.763122299999992},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":18.97638299999997},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":7.1896436999999906},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":2.9888833333333342},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":4.7822133333333348},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.3508714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.6313714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":5.9118714285714296},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.4728714285714295},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":6},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":3.66},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":3.6550867346938776},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.861756734693877},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.2930986394557822},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":1.0125986394557822},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0.73209863945578224},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0.45159863945578227},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.1710986394557823},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.42634353741496595},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.36184353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.29734353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.23284353741496594},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0.16834353741496594},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0.10384353741496594},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":3.9343537414965934E-2},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-58.337166788109371},-66.229744640609368,-22.446021087648241,-17.577012086343334,-12.708003085038435,-7.838994083733505,-2.9699850824286154]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":29.521097999999995},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":42.099652800000001},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":10.274550497825153},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":16.439280796520244},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.15,0.24000000000000002,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":7.3389646413036793},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":1.1742343426085888},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.37857142857142856},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":6.0571428571428498E-2},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":78.865541999999991},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":66.286987199999984},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":53.708432399999978},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":41.129877599999986},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":28.55132279999998},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":15.972767999999988},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":3.3942131999999958},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.46750000000000003},{"$f":"D412","v":0.748},1.0285,1.3089999999999999,1.5895000000000001,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":2.1505000000000001},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.53},0.84800000000000009,1.1660000000000001,1.484,1.802,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.4380000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":13.869550497825152},{"$f":"SUM(D515:D520)","v":20.787280796520243},27.705011095215333,34.622741393910431,41.540471692605507,48.458201991300605,55.375932289995703,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":38.651880444199371},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":32.48715014550428},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":26.32241984680919},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":20.157689548114099},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":13.992959249419009},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":7.8282289507239113},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":1.6634986520288209},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.7586904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.4781904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.1976904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.91719047619047633},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0.63669047619047614},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0.35619047619047617},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":7.5690476190476197E-2},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.9938095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.6758095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.3578095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":1.0398095238095237},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0.72180952380952368},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0.40380952380952362},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":8.5809523809523558E-2},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.56428571428571417},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4742857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.38428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.29428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0.20428571428571418},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0.11428571428571421},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":2.4285714285714133E-2},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.40440476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.33990476190476188},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.27540476190476187},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.21090476190476187},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0.14640476190476187},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":8.1904761904761869E-2},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":1.7404761904761867E-2},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":43.37307092038985},{"$f":"SUM(D523:D527)","v":36.455340621694759},29.537610322999669,22.619880024304575,15.702149725609486,8.784419426914388,1.8666891282192966,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.8805998407797091},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":6.6236940433895342},5.3667882459993592,4.109882448609163,2.8529766512189916,1.5960708538287882,0.33916505643859729]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]

{"sheet":"1+3+2+5.2","index":70,"n_rows":551,"n_cols":90,"rows_kept":281,"cut":true,"hidden":true,"merged":[[162,7,162,20],[162,21,162,34],[162,35,162,48],[162,49,162,62],[162,63,162,76],[160,83,160,88],[161,1,161,6],[161,7,161,20],[161,21,161,34],[161,35,161,48],[161,49,161,62],[161,63,161,76],[160,7,160,20],[160,21,160,34],[160,35,160,48],[160,49,160,62],[160,63,160,76],[160,77,160,82]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["INVESTMENT APPRAISAL"]
[]
["Farm parameters"]
["Sow cycle (days)",{"$f":"'3-weekly batch model'!B4","v":148}]
["Optimum litters /sow/ year",{"$f":"365/B4","v":2.4662162162162162}]
["Return rates for 2.25 litters/sow/year",{"$f":"1-('Calculation of farm level cost'!B5/B5)","v":8.7671232876712302E-2}]
["litters/sow/year",{"$f":"'Calculation of farm level cost'!B5","v":2.25}]
["piglets weaned/sow/litter",{"$f":"'Economic analysis for each pig'!B8*(1-'Economic analysis for each pig'!B9)","v":9.7753599999999992}]
["Total number of sows",{"$f":"'3-weekly batch model'!B9","v":250}]
["Sows/batch",{"$f":"B9/7","v":35.714285714285715}]
["Sows conceiving",{"$f":"B10*(1-B6)","v":32.583170254403136}]
["Pigs weaned /batch ",{"$f":"B11*B8","v":318.5122191780822}]
["Interest rate",{"$f":"'3-weekly batch model'!B19","v":3.5000000000000003E-2}]
["Age at weaning (days)",{"$f":"'3-weekly batch model'!B14","v":28}]
["Weight at weaning (kg.)",{"$f":"'Epidemiological Model flow'!B26","v":8.1}]
["Age at finishing",{"$f":"'Epidemiological Model flow'!B24+'3-weekly batch model'!B14","v":168}]
["Liveweight at finishing (kg.)",{"$f":"'Epidemiological Model flow'!B25","v":102.6}]
["ADG of a H-S (kg.)",{"$f":"'Epidemiological Model flow'!B28","v":0.67500000000000004}]
["interest rate",{"$f":"B13","v":3.5000000000000003E-2}]
[]
["Intervention parameters"]
["For PCV2 vaccination"]
["Applying PCV2 vaccination strategy",1]
["cost of PCV2 vaccination per pig weaned",{"$f":"IF(B23=1,-1*'Control measure entry'!B10,0)","v":-1.4088000000000001}]
["for reduction on stocking density:"]
["Applying reduction in SD strategy",1]
["Percentage reduction on pigs",{"$f":"'Control measure entry'!B12","v":0.1}]
["number of pigs weaned/batch that will be finished",{"$f":"IF(B26=0,B12,(B12)*(1-B27))","v":286.66099726027397}]
["number of pigs weaned/batch that will be sold at weaner stage",{"$f":"B12-B28","v":31.851221917808232}]
["Days in feed at which weaners are sold",{"$f":"'Control measure entry'!B13","v":0}]
["Price per sow (£)",{"$f":"'Control measure entry'!B34","v":162.58000000000001}]
["For increase on diets:"]
["Applying increase in diets strategy",1]
["percentage increase in feed",{"$f":"'Control measure entry'!B15","v":0.05}]
["Final condition",{"$f":"IF(B33=1,B34,0)","v":0.05}]
["For increase on biosecurity measures:"]
["Applying biosecurity strategy",0]
["Cost of requiring visitors to be pig clean",{"$f":"IF(B37=1,'Control measure entry'!B17,0)","v":0}]
["Proportion of pig places needed",{"$f":"'Control measure entry'!B18","v":2.5000000000000001E-2}]
["Number of pigs for SP (maximum)",{"$f":"B28*B39*7","v":50.165674520547945}]
["Cost of creating a new SP properly isolated/pig",{"$f":"'Control measure entry'!B19","v":131.69999999999999}]
["cost of sick pen in the farm",{"$f":"IF(B37=0,0,B40*B41)","v":0}]
["percentage of succesful services",{"$f":"'Control measure entry'!B20","v":0.80469999999999997}]
["Number of AI needed per batch",{"$f":"2*B10","v":71.428571428571431}]
["Cost of purchasing a dose of AI",{"$f":"'Control measure entry'!B21","v":6}]
["Cost of purchasing AI /batch",{"$f":"IF(B37=1,B45*B44,0)","v":0}]
["Porportion of gilts purchased on a farm",{"$f":"'Control measure entry'!$B$22","v":0.4}]
["Number of boars purchased",{"$f":"IF(B37=1,('Control measure entry'!$B$23/B9)*100,0)","v":0}]
["boar feed consumption/day",{"$f":"'Control measure entry'!$B$24","v":5.7}]
["Cost of purchasing a gilt",{"$f":"IF(B37=1,'Control measure entry'!B25,0)","v":0}]
["Cost of purchasing a boar",{"$f":"IF(B37=1,'Control measure entry'!B33,0)","v":0}]
["Cost of purchasing a gilt of 146 days of age",{"$f":"'Control measure entry'!$B$26","v":127.85}]
["Cost of purchasing a gilt of 104 days of age",{"$f":"'Control measure entry'!$B$27","v":91.07}]
["Cost of purchasing a gilt of 84 days of age",{"$f":"'Control measure entry'!$B$28","v":73.555999999999997}]
["Total number of sows to be replaced in 6 month",{"$f":"(B47/2)*B9","v":50}]
["percentage breeding default in young gilts",{"$f":"'Control measure entry'!$B$32","v":0.25}]
["Number of 146 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B29,0)","v":0}]
["Number of 104 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B30,0)","v":0}]
["Number of 84 days old gilts purchased",{"$f":"IF($B$37=1,'Control measure entry'!B31,0)","v":0}]
["Cost saved by buying 146 days old gilts",{"$f":"(B50-B52)*B57","v":0}]
["Cost saved by buying 104 days old gilts",{"$f":"(B50-B53)*(B58*(1-B56))","v":0}]
["Cost saved by buying 84 days old gilts",{"$f":"(B50-B54)*(B59*(1-B56))","v":0}]
[]
["For depop/repop"]
["Applying depop/repop strategy (yes=1, no=0)",1,"CM5"]
["Farrow to finish (1) or Multi-site farm (2) or depop at day 0 (3)",2]
["Cleaning and desinfection / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B37)","v":4.29}]
["Extra labour cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B38)","v":33.57}]
["Maintenance / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B39)","v":0}]
["Other cost / sow",{"$f":"IF(B65=0,0,'Control measure entry'!B40)","v":0}]
["Cost of buy a high health M. hyo free gilt",{"$f":"IF(B65=0,0,'Economic analysis for each pig'!B13*1)","v":157.62}]
["Min weight at depop",30]
["number of pigs weaned/batch that will be sold at weaner stage",63]
[]
["Pigs produced per batch from day 0"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["days",365,{"$f":"B77+365","v":730},{"$f":"C77+365","v":1095},{"$f":"D77+365","v":1460},{"$f":"E77+365","v":1825}]
["Number of batches",{"$f":"B77/21","v":17.38095238095238},{"$f":"(C77/21)","v":34.761904761904759},{"$f":"D77/21","v":52.142857142857146},{"$f":"E77/21","v":69.523809523809518},{"$f":"F77/21","v":86.904761904761898}]
["Number of pigs finished",{"$f":"B78*$B$11*$B$8","v":5536.045714285714},{"$f":"C78*$B$11*$B$8","v":11072.091428571428},{"$f":"D78*$B$11*$B$8","v":16608.137142857147},{"$f":"E78*$B$11*$B$8","v":22144.182857142856},{"$f":"F78*$B$11*$B$8","v":27680.228571428568}]
["Number of pigs finished/sow",{"$f":"B79/$B$9","v":22.144182857142855},{"$f":"C79/$B$9","v":44.28836571428571},{"$f":"D79/$B$9","v":66.432548571428583},{"$f":"E79/$B$9","v":88.576731428571421},{"$f":"F79/$B$9","v":110.72091428571427}]
[]
["Batches on the farm at day 0",{"$nulls":4},"Batches on the farm at depopulation day (output)",{"$nulls":4},"Batches on a MS farm at depopulation day (192)",{"$nulls":5},"Batches on a FF farm at depopulation day (178)"]
[]
["Batches ","Sow day","Finisher day","kg of finisher ",null,"Finisher day","Finisher kg.",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)",null,null,null,"Finisher day","Finisher kg.","PMWS late bacth (day)"]
[1,0,-115,0,null,{"$f":"IF($B$66=1,Q85,IF(B66=3,C94,K85))","v":77},{"$f":"$B$15+(F85-$B$14)*$B$18","v":41.175000000000004},null,null,null,77,{"$f":"$B$15+(K85-$B$14)*$B$18","v":41.175000000000004},{"$nulls":4},{"$f":"IF($B$65=1,63,171)","v":63},{"$f":"$B$15+(Q85-$B$14)*$B$18","v":31.725000000000001}]
[2,{"$f":"B85+21","v":21},{"$f":"C85+21","v":-94},0,null,{"$f":"IF($B$66=1,Q86,IF(B66=3,C95,K86))","v":98},{"$f":"$B$15+(F86-$B$14)*$B$18","v":55.35},null,null,null,{"$f":"IF($B$65=0,171,K85+21)","v":98},{"$f":"$B$15+(K86-$B$14)*$B$18","v":55.35},{"$nulls":4},{"$f":"IF($B$65=0,171,Q85+21)","v":84},{"$f":"$B$15+(Q86-$B$14)*$B$18","v":45.900000000000006}]
[3,{"$f":"B86+21","v":42},-73,0,null,{"$f":"IF($B$66=1,Q87,IF(B66=3,C96,K87))","v":119},69.525000000000006,null,null,null,{"$f":"IF($B$65=0,171,K86+21)","v":119},69.525000000000006,{"$nulls":4},{"$f":"IF($B$65=0,171,Q86+21)","v":105},60.075000000000003]
[4,63,-52,0,null,{"$f":"IF($B$66=1,Q88,IF(B66=3,C97,K88))","v":140},83.7,null,null,null,{"$f":"IF($B$65=0,171,K87+21)","v":140},83.7,{"$nulls":4},{"$f":"IF($B$65=0,171,Q87+21)","v":126},74.25]
[5,84,-31,0,null,{"$f":"IF($B$66=1,Q89,IF(B66=3,C98,K89))","v":168},102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q88+21)","v":147},88.424999999999997]
[6,105,-10,0,null,{"$f":"IF($B$66=1,Q90,K90)","v":168},{"$f":"$B$15+(F90-$B$14)*$B$18","v":102.6},null,null,null,168,102.6,{"$nulls":4},{"$f":"IF($B$65=0,171,Q89+21)","v":168},102.6]
[7,126,11,{"$f":"('Epidemiological Model flow'!B26/B14)*C91","v":3.1821428571428569},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q90","v":168},102.6]
[8,147,32,{"$f":"$B$15+($B$18*(C92-$B$14))","v":10.8},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},{"$f":"Q91","v":168},102.6]
[9,168,53,{"$f":"$B$15+($B$18*(C93-$B$14))","v":24.975000000000001},null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[10,189,74,39.15,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[11,210,{"$f":"C94+21","v":95},53.325000000000003,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[12,231,116,67.5,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[13,252,137,81.674999999999997,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[14,273,158,95.85,null,168,102.6,null,null,null,168,102.6,{"$nulls":4},168,102.6]
[{"$nulls":4},"Slow PMWS batch",{"$f":"IF(B66=1,Q90+21,IF(B66=2,K88+21,C98+21))","v":161}]
[]
["Model flow in 5 years time"]
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
["Batches sold (no DPRP)",{"$f":"SUM(B114:R114)","v":17},{"$f":"SUM(S114:AJ114)","v":18},{"$f":"SUM(AK114:BA114)","v":17},{"$f":"SUM(BB114:BT114)","v":19},{"$f":"SUM(BU114:CK114)","v":16},{"$f":"SUM(B103:F103)","v":87}]
["Batches weaned (no DPRP)",{"$f":"SUM(B115:R115)","v":16},{"$f":"SUM(S115:AJ115)","v":18},{"$f":"SUM(AK115:BA115)","v":17},{"$f":"SUM(BB115:BT115)","v":19},{"$f":"SUM(BU115:CK115)","v":17},87]
["Old batches sold",{"$f":"SUM(B116:R116)","v":10},{"$f":"SUM(S116:AJ116)","v":0},{"$f":"SUM(AK116:BA116)","v":0},{"$f":"SUM(BB116:BT116)","v":0},{"$f":"SUM(BU116:CK116)","v":0},10]
["Unfinsihed bacthes sold",{"$f":"SUM(B117:R117)","v":4},{"$f":"SUM(S117:AJ117)","v":0},{"$f":"SUM(AK117:BA117)","v":0},{"$f":"SUM(BB117:BT117)","v":0},{"$f":"SUM(BU117:CK117)","v":0},4]
["New batches sold",{"$f":"SUM(B118:R118)","v":0},{"$f":"SUM(S118:AJ118)","v":15},{"$f":"SUM(AK118:BA118)","v":17},{"$f":"SUM(BB118:BT118)","v":19},{"$f":"SUM(BU118:CK118)","v":16},67]
["new batches weaned",{"$f":"SUM(B121:R121)","v":6},{"$f":"SUM(S121:AJ121)","v":18},{"$f":"SUM(AK121:BA121)","v":17},{"$f":"SUM(BB121:BT121)","v":19},{"$f":"SUM(BU121:CK121)","v":17},77]
["Sow batches inseminated",{"$f":"SUM(B123:R123)","v":17},{"$f":"SUM(S123:AJ123)","v":18},{"$f":"SUM(AK123:BA123)","v":17},{"$f":"SUM(BB123:BT123)","v":19},{"$f":"SUM(BU123:CK123)","v":17},88]
["batches of weaners sold if SD",{"$f":"SUM(B124:R124)","v":16},{"$f":"SUM(S124:AJ124)","v":18},{"$f":"SUM(AK124:BA124)","v":17},{"$f":"SUM(BB124:BT124)","v":19},{"$f":"SUM(BU124:CK124)","v":17},87]
["Sow batches inseminated with AI if depop",{"$f":"SUM(B125:R125)","v":12},{"$f":"SUM(S125:AJ125)","v":18},{"$f":"SUM(AK125:BA125)","v":17},{"$f":"SUM(BB125:BT125)","v":19},{"$f":"SUM(BU125:CK125)","v":17},83]
[]
["Days",{"$f":"B16-C98","v":10},{"$f":"B113+21","v":31},{"$f":"C113+21","v":52},73,94,115,136,157,178,199,220,241,262,283,304,325,346,367,388,409,430,451,472,493,514,535,556,577,598,619,640,661,682,703,724,745,766,787,808,829,850,871,892,913,934,955,976,997,1018,1039,1060,1081,1102,1123,1144,1165,1186,1207,1228,1249,{"$f":"BI113+21","v":1270},1291,1312,1333,1354,1375,{"$f":"BO113+21","v":1396},1417,1438,1459,1480,1501,1522,1543,1564,1585,1606,1627,1648,1669,{"$f":"CC113+21","v":1690},{"$f":"CD113+21","v":1711},1732,1753,1774,1795,1816,1825,"TOTAL"]
["Batches sold (no DPRP)",1,{"$f":"B114","v":1},{"$f":"C114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO114","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B114:CJ114)","v":87}]
["Batches weaned (no DPRP)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(B115:CK115)","v":87}]
["Old batches sold",{"$f":"IF($B$65=0,IF(B118=0,1,0),IF($B$66=3,0,1))","v":1},{"$f":"IF($B$65=0,IF(C118=0,1,0),IF($B$66=3,0,1))","v":1},1,1,1,1,1,1,1,{"$f":"IF($B$65=0,IF(K118=0,1,0),IF(B66=3,0,IF(B66=1,0,1)))","v":1},{"$f":"IF($B$65=1,0,IF(L118=0,1,0))","v":0},{"$f":"IF($B$65=1,0,IF(M118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF(BY118=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B116:CK116)","v":10}]
["Unfinished bacthes sold",{"$f":"IF(B65=0,0,IF(B66=3,5,0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(B65=0,0,IF(B66=1,5,0))","v":0},{"$f":"IF(B65=0,0,IF(B66=2,4,0))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4]
["New batches sold",0,0,0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,IF(B66=3,1,0),IF($I$120=1,1,0))","v":0},{"$f":"IF($B$65=1,IF($B$66=3,1,0),IF($I$120=1,1,0))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($I$120=1,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"SUM(B118:CK118)","v":67}]
["Total batches",{"$f":"B116+B117+B118","v":1},{"$f":"C116+C117+C118","v":1},1,1,1,1,1,1,1,5,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO116+BO117+BO118","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,81]
["New batches sold if vac or diet or bio only",0,0,0,0,0,0,0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,81]
["New batches weaned ",0,{"$f":"IF($B$65=1,0,IF($B$26=1,0,C122))","v":0},0,0,0,0,0,{"$f":"IF($B$65=1,0,IF($B$26=1,1,I122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,J122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,K122))","v":0},{"$f":"IF($B$65=1,0,IF($B$26=1,1,L122))","v":0},{"$f":"IF($B$65=0,IF($B$26=1,1,M122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=0,IF($B$26=1,1,N122),IF($B$66=1,0,1))","v":1},{"$f":"IF($B$65=1,1,IF($B$26=1,1,O122))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,IF($B$26=1,1,CA122))","v":1},1,1,1,1,1,1,1,1,1,1,77]
["new batches weaned if vac or diet or bio or SD",0,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$23=1,1,IF($B$33=1,1,IF($B$37=1,1,IF($B$26=1,1,0))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated since start of the model",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,88]
["Batches of weaners sold if SD",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,87]
["Sow batches inseminated with AI if depop",{"$f":"IF($B$66=3,1,0)","v":0},{"$f":"IF($B$66=3,1,0)","v":0},0,0,0,{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$66=3,1,IF($B$66=2,1,0))","v":1},{"$f":"IF($B$65=1,1,0)","v":1},{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($B$65=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,83]
[]
[]
[]
[]
[]
[]
["PMWS-S",{"$f":"$B$28*('Epidemiological Model flow'!B1299/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V57/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1338/100)","v":5.5299371732866582},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1377/100)","v":{"$error":"#NAME?"}}]
["PCV2-D",{"$f":"$B$28*('Epidemiological Model flow'!B1300/100)","v":0},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!H58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!I58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!J58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!K58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!L58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!M58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!N58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!O58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!P58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!Q58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!R58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!S58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!T58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!U58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!V58/100)","v":{"$error":"#NAME?"}},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1339/100)","v":20.486610459695829},{"$f":"'3-weekly batch model'!$B$12*('Epidemiological Model flow'!B1378/100)","v":{"$error":"#NAME?"}}]
["difference",{"$f":"B144","v":"2.79"},{"$f":"C144","v":"3"},3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,5.46,7.52]
["diff PMWS-S",{"$f":"B147-B147","v":0},{"$f":"C147-$B$147","v":{"$error":"#NAME?"}},{"$f":"D147-$B$147","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},5.5299371732866582,{"$error":"#NAME?"}]
[]
["PMWS SEVERITY","PMWS severity = 3",{"$nulls":5},"1",{"$nulls":13},"2",{"$nulls":13},"3",{"$nulls":13},"4",{"$nulls":13},"5"]
[null,"1","2","3","4","5","Total",3.5,{"$f":"H164+0.5","v":4},{"$f":"I164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"V164+0.5","v":4},{"$f":"W164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AJ164+0.5","v":4},{"$f":"AK164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"AX164+0.5","v":4},{"$f":"AY164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,3.5,{"$f":"BL164+0.5","v":4},{"$f":"BM164+0.5","v":4.5},5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,"1","2","3","4","5","Total","1","2","3","4","5","Total"]
["Cost of purchasing AI",{"$f":"IF($B$65=1,$B$46*-1*B111,$B$46*-1*B109)","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"IF($B$65=1,$B$46*-1*$B$111,$B$46*-1*$B$109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*C109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*D109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*E109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*F109","v":0},{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0,{"$f":"$B$46*-1*B109","v":0},{"$f":"$B$46*-1*C109","v":0},0,0,0,0]
["Cost of buying extra gilts to account for breeding default",{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0},{"$nulls":5},{"$f":"IF($B$65=1,0,(($B$53*$B$58*$B$56)+$B$54*$B$59*$B$56)*-1)","v":0}]
["Cost of cleaning and desinfection",{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":4},-1072.5,{"$f":"$B$67*$B$9*-1","v":-1072.5},-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,-1072.5,{"$nulls":56},{"$f":"$B$67*$B$9*-1","v":-1072.5},{"$nulls":5},{"$f":"$B$67*$B$9*-1","v":-1072.5}]
["Cost of buying new M.Hyo free gilts",{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":4},-39405,{"$f":"$B$71*($B$9)*-1","v":-39405},-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,-39405,{"$nulls":56},{"$f":"$B$71*($B$9)*-1","v":-39405},{"$nulls":5},{"$f":"$B$71*($B$9)*-1","v":-39405}]
["Extra Electricity cost for new H-S",{"$f":"IF($C$153>0,0,($C$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,0,($C$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,0,(D153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$B$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$C$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$D$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$E$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,0,(D153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,0,(E153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,0,(F153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,0,(G153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,0,(H153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,0,(I153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,0,(J153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,0,(K153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,0,(L153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,0,(M153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,0,(N153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,0,(O153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,0,(P153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,0,(Q153*$F$107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,0,($R$153*B107*'Economic analysis for each pig'!$B$33))","v":0},{"$f":"IF($R$153>0,0,($R$153*C107*'Economic analysis for each pig'!$B$33))","v":-1970.0495821577404},{"$f":"IF($R$153>0,0,($R$153*D107*'Economic analysis for each pig'!$B$33))","v":-2232.7228597787725},{"$f":"IF($R$153>0,0,($R$153*E107*'Economic analysis for each pig'!$B$33))","v":-2495.3961373998045},{"$f":"IF($R$153>0,0,($R$153*F107*'Economic analysis for each pig'!$B$33))","v":-2101.3862209682566},null,{"$f":"IF($S$153>0,0,($S$153*B107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*C107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*D107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*E107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,0,($S$153*F107*'Economic analysis for each pig'!$B$33))","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining H-S",{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($C$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$B$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$B$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$C$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$C$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$D$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$E$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$E$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(D153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(E153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(F153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(G153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(H153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(I153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(J153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(K153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(L153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(M153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(N153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(O153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(P153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*$F$107,((($B$145-(Q153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*$F$107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":0},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":-6327.4043511862219},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":-7171.0582646777184},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":-8014.7121781692149},{"$f":"IF($R$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($R$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":-6749.2313079319702},null,{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*B107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*B107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*C107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*C107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*D107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*D107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*E107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*E107))*-1)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$B$145*(-1*$B$35*'Economic analysis for each pig'!$B$26)*F107,((($B$145-($S$153*-1))*($B$35*'Economic analysis for each pig'!$B$26)*F107))*-1)","v":{"$error":"#NAME?"}}]
["Extra feed cost for remaining PCV2-D",{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},0,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$B$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$C$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$D$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$E$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*$F$107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0},null,{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*B107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*C107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*D107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*E107*-1","v":0},{"$f":"($B$148)*($B$35*'Economic analysis for each pig'!$J$111)*F107*-1","v":0}]
["Extra transport cost for PCV2-D slaughter ahead of dead of unfinished batches",{"$f":"(($C$493*$C$148)+($D$493*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$493*D148)+($D$493*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$493*E148)+($D$493*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$493*$R$148)+($D$493*$R$148))*-1","v":-95.877336951376478},{"$nulls":5},{"$f":"(($C$493*$S$148)+($D$493*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Extra miscellaneous cost for PCV2-D slaughter ahead of dead on unf. Bacthes",{"$f":"(($C$497*$C$148)+($D$497*$C$148))*-1","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"(($C$497*D148)+($D$497*D148))*-1","v":{"$error":"#NAME?"}},{"$f":"(($C$497*E148)+($D$497*E148))*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"(($C$497*$R$148)+($D$497*$R$148))*-1","v":-59.411170333117902},{"$nulls":5},{"$f":"(($C$497*$S$148)+($D$497*$S$148))*-1","v":{"$error":"#NAME?"}}]
["Revenue forgone",{"$nulls":5},0]
["Revenue from PCV2-S missed to produced due to severity reduction",{"$f":"$C$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$C$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$B$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$C$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$D$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$E$107*-1","v":{"$error":"#NAME?"}},{"$f":"D157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"E157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"F157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"G157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"H157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"I157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"J157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"K157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"L157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"M157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"N157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"O157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"P157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"Q157*'Economic analysis for each pig'!$J$132*$F$107*-1","v":{"$error":"#NAME?"}},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*B107*-1","v":0},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*C107*-1","v":-79405.360790162551},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*D107*-1","v":-89992.742228850897},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*E107*-1","v":-100580.12366753923},{"$f":"$R$157*'Economic analysis for each pig'!$J$132*F107*-1","v":-84699.051509506724},null,{"$f":"$S$157*'Economic analysis for each pig'!$J$132*B107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*C107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*D107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*E107*-1","v":{"$error":"#NAME?"}},{"$f":"$S$157*'Economic analysis for each pig'!$J$132*F107*-1","v":{"$error":"#NAME?"}}]
["Revenue from H-S from unfinished batches",{"$f":"IF(B65=0,0,(($C$409*C145)+($D$409*C145)+($E$409*C145)+($F$409*C145)+($G$409*C145)+($H$409*C145))*-1)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,(($C$409*D145)+($D$409*D145)+($E$409*D145)+($F$409*D145)+($G$409*D145)+($H$409*D145))*-1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,(($C$409*R145)+($D$409*R145)+($E$409*R145)+($F$409*R145)+($G$409*R145)+($H$409*R145))*-1)","v":-31298.325685614393},{"$nulls":5},{"$f":"IF(B65=0,0,(($C$409*S145)+($D$409*S145)+($E$409*S145)+($F$409*S145)+($G$409*S145)+($H$409*S145))*-1)","v":{"$error":"#NAME?"}}]
["Revenue from PMWS-S from unfinished batches not sold",{"$f":"(IF($B$66=3,(C147*J463)+(C147*K463)+(C147*L463)+(C147*M463)+(C147*N463)+(C147*O463)+(C147*P463)+(C147*Q463),0))*-1","v":0},{"$nulls":4},0,{"$f":"(IF($B$66=3,(D147*$J$463)+(D147*$K$463)+(D147*$L$463)+(D147*$M$463)+(D147*$N$463)+(D147*$O$463)+(D147*$P$463)+(D147*$Q$463),0))*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"(IF($B$66=3,(R147*J463)+(R147*K463)+(R147*L463)+(R147*M463)+(R147*N463)+(R147*O463)+(R147*P463)+(R147*Q463),0))*-1","v":0},{"$nulls":5},{"$f":"(IF($B$66=3,(S147*J463)+(S147*K463)+(S147*L463)+(S147*M463)+(S147*N463)+(S147*O463)+(S147*P463)+(S147*Q463),0))*-1","v":0}]
["Revenue forgone from selling replacement boar at slaughter",0,{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0,null,{"$f":"($B$48*$B$31)*-1","v":0},{"$f":"($B$48*$B$31)*-1","v":0},0,0,0]
["Cost saved on purchasing young gilts",{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$nulls":4},0,{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},{"$f":"IF($B$65=1,0,$B$60+$B$61+$B$62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Feed saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$111","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$111","v":5412.6183522193132},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$111","v":6134.3007991818886},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$111","v":6855.983246144463},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$111","v":5773.4595757006009},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$111","v":{"$error":"#NAME?"}}]
["feed saved on PCV2-S",{"$f":"$C$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$C$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$B$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$C$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$D$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$E$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"D157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"E157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"F157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"G157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"H157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"I157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"J157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"K157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"L157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"M157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"N157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"O157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"P157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"Q157*$F$107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$R$157*B107*'Economic analysis for each pig'!$J$134","v":0},{"$f":"$R$157*C107*'Economic analysis for each pig'!$J$134","v":35844.093895026461},{"$f":"$R$157*D107*'Economic analysis for each pig'!$J$134","v":40623.306414363316},{"$f":"$R$157*E107*'Economic analysis for each pig'!$J$134","v":45402.518933700179},{"$f":"$R$157*F107*'Economic analysis for each pig'!$J$134","v":38233.700154694889},null,{"$f":"$S$157*B107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*C107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*D107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*E107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}},{"$f":"$S$157*F107*'Economic analysis for each pig'!$J$134","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-D missed to produced on gap period (inc. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*C146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*D146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*E146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*F146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*G146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*H146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*I146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*J146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*K146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*L146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*M146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*N146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*O146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*P146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*Q146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*R146*($CL$114-$CL$119))","v":2715.6041469351885},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$B$61+'Economic analysis for each pig'!$J$62)*S146*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S missed to produced on gap period (incl. Sow)",{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*C149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*D149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*E149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*F149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*G149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*H149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*I149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*J149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*K149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*L149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*M149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*N149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*O149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*P149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*Q149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*R149*($CL$114-$CL$119))","v":27957.404503837621},{"$nulls":5},{"$f":"IF(B66=3,0,('Economic analysis for each pig'!$J$134+'Economic analysis for each pig'!$J$135)*S149*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Feed saved on PCV2-S from unfinished batches",{"$f":"($C$523*C149)+($D$523*C149)+($E$523*C149)+($F$523*C149)+($G$523*C149)+($H$523*C149)+(I523*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$523*D149)+($D$523*D149)+($E$523*D149)+($F$523*D149)+($G$523*D149)+($H$523*D149)+($I$523*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$523*E149)+($D$523*E149)+($E$523*E149)+($F$523*E149)+($G$523*E149)+($H$523*E149)+($I$523*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$523*R149)+($D$523*R149)+($E$523*R149)+($F$523*R149)+($G$523*R149)+($H$523*R149)+(I523*R149)","v":8914.9150067470873},{"$nulls":5},{"$f":"($C$523*S149)+($D$523*S149)+($E$523*S149)+($F$523*S149)+($G$523*S149)+($H$523*S149)+(I523*S149)","v":{"$error":"#NAME?"}}]
["Feed saved on PMWS-S from unfinished batches not sold",{"$f":"IF(B66=3,(J476*C147)+(K476*C147)+(L476*C147)+(M476*C147)+(N476*C147)+(O476*C147)+(P476*C147)+(Q476*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$476*D147)+($K$476*D147)+($L$476*D147)+($M$476*D147)+($N$476*D147)+($O$476*D147)+($P$476*D147)+($Q$476*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J476*R147)+(K476*R147)+(L476*R147)+(M476*R147)+(N476*R147)+(O476*R147)+(P476*R147)+(Q476*R147),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J476*S147)+(K476*S147)+(L476*S147)+(M476*S147)+(N476*S147)+(O476*S147)+(P476*S147)+(Q476*S147),0)","v":0}]
["Vet saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$63","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$63","v":1380.4049176893423},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$63","v":1564.4589067145878},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$63","v":1748.5128957398333},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$63","v":1472.4319122019649},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$63","v":{"$error":"#NAME?"}}]
["Vet saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$31,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$31,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$31,0)","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*R147)","v":220.4444223443254},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$89*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches",{"$f":"IF(B65=0,0,($C$426*C145)+($D$426*C145)+($E$426*C145)+($F$426*C145)+($G$426*C145)+($H$426*C145))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$65=0,0,($C$426*D145)+($D$426*D145)+($E$426*D145)+($F$426*D145)+($G$426*D145)+($H$426*D145))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"IF(B65=0,0,($C$426*R145)+($D$426*R145)+($E$426*R145)+($F$426*R145)+($G$426*R145)+($H$426*R145))","v":586.2765329801216},{"$nulls":5},{"$f":"IF(B65=0,0,($C$426*S145)+($D$426*S145)+($E$426*S145)+($F$426*S145)+($G$426*S145)+($H$426*S145))","v":{"$error":"#NAME?"}}]
["Vet saved on PMWS-S from unfinished batches",{"$f":"($C$477*C147)+($D$477*C147)+($E$477*C147)+($F$477*C147)+($G$477*C147)+($H$477*C147)+(I477*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$477*D147)+($D$477*D147)+($E$477*D147)+($F$477*D147)+($G$477*D147)+($H$477*D147)+($I$477*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$477*E147)+($D$477*E147)+($E$477*E147)+($F$477*E147)+($G$477*E147)+($H$477*E147)+($I$477*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$477*R147)+($D$477*R147)+($E$477*R147)+($F$477*R147)+($G$477*R147)+($H$477*R147)+(I477*R147)","v":34.965394365503336},{"$nulls":5},{"$f":"($C$477*S147)+($D$477*S147)+($E$477*S147)+($F$477*S147)+($G$477*S147)+($H$477*S147)+(I477*S147)","v":{"$error":"#NAME?"}}]
["Vet saved on H-S from unfinished batches not sold",{"$f":"IF(B66=3,(J426*C145)+(K426*C145)+(L426*C145)+(M426*C145)+(N426*C145)+(O426*C145)+(P426*C145)+(Q426*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$426*D145)+($K$426*D145)+($L$426*D145)+($M$426*D145)+($N$426*D145)+($O$426*D145)+($P$426*D145)+($Q$426*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF(B66=3,(J426*R145)+(K426*R145)+(L426*R145)+(M426*R145)+(N426*R145)+(O426*R145)+(P426*R145)+(Q426*R145),0)","v":0},{"$nulls":5},{"$f":"IF(B66=3,(J426*S145)+(K426*S145)+(L426*S145)+(M426*S145)+(N426*S145)+(O426*S145)+(P426*S145)+(Q426*S145),0)","v":0}]
["Vet saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$524*C149)+($K$524*C149)+($L$524*C149)+($M$524*C149)+($N$524*C149)+($O$524*C149)+($P$524*C149)+($Q$524*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$524*D149)+($K$524*D149)+($L$524*D149)+($M$524*D149)+($N$524*D149)+($O$524*D149)+($P$524*D149)+($Q$524*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$524*R149)+($K$524*R149)+($L$524*R149)+($M$524*R149)+($N$524*R149)+($O$524*R149)+($P$524*R149)+($Q$524*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$524*S149)+($K$524*S149)+($L$524*S149)+($M$524*S149)+($N$524*S149)+($O$524*S149)+($P$524*S149)+($Q$524*S149),0)","v":0}]
["Electricity saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$114","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$114","v":279.20323397928314},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$114","v":316.43033184318756},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$114","v":353.65742970709198},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$114","v":297.81678291123535},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$114","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*R146)","v":97.911875115259818},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$64*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*D147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*E147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*F147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*G147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*H147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*I147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*J147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*K147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*L147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*M147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*N147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*O147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*P147)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*Q147)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*R147)","v":87.327864993657457},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$91*($CL$114-$CL$119)*S147)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-D from unfinished batches",{"$f":"($C$503*C148)+($D$503*C148)+($E$503*C148)+($F$503*C148)+($G$503*C148)+($H$503*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$503*D148)+($D$503*D148)+($E$503*D148)+($F$503*D148)+($G$503*D148)+($H$503*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$503*E148)+($D$503*E148)+($E$503*E148)+($F$503*E148)+($G$503*E148)+($H$503*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$503*R148)+($D$503*R148)+($E$503*R148)+($F$503*R148)+($G$503*R148)+($H$503*R148)","v":3.4124839708579056},{"$nulls":5},{"$f":"($C$503*S148)+($D$503*S148)+($E$503*S148)+($F$503*S148)+($G$503*S148)+($H$503*S148)","v":{"$error":"#NAME?"}}]
["Electricity saved on PCV2-S from unfinished batches",{"$f":"($C$525*C149)+($D$525*C149)+($E$525*C149)+($F$525*C149)+($G$525*C149)+($H$525*C149)+(I525*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$525*D149)+($D$525*D149)+($E$525*D149)+($F$525*D149)+($G$525*D149)+($H$525*D149)+($I$525*D149)","v":{"$error":"#NAME?"}},{"$f":"($C$525*E149)+($D$525*E149)+($E$525*E149)+($F$525*E149)+($G$525*E149)+($H$525*E149)+($I$525*E149)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$525*R149)+($D$525*R149)+($E$525*R149)+($F$525*R149)+($G$525*R149)+($H$525*R149)+(I525*R149)","v":459.86488212560681},{"$nulls":5},{"$f":"($C$525*S149)+($D$525*S149)+($E$525*S149)+($F$525*S149)+($G$525*S149)+($H$525*S149)+(I525*S149)","v":{"$error":"#NAME?"}}]
["Electricity saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$478*C147)+($K$478*C147)+($L$478*C147)+($M$478*C147)+($N$478*C147)+($O$478*C147)+($P$478*C147)+($Q$478*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$478*D147)+($K$478*D147)+($L$478*D147)+($M$478*D147)+($N$478*D147)+($O$478*D147)+($P$478*D147)+($Q$478*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$478*R147)+($K$478*R147)+($L$478*R147)+($M$478*R147)+($N$478*R147)+($O$478*R147)+($P$478*R147)+($Q$478*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$478*S147)+($K$478*S147)+($L$478*S147)+($M$478*S147)+($N$478*S147)+($O$478*S147)+($P$478*S147)+($Q$478*S147),0)","v":0}]
["Water saved on PMWS-D",{"$f":"$C$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$C$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$B$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$C$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$D$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$E$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"D154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"E154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"F154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"G154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"H154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"I154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"J154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"K154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"L154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"M154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"N154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"O154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"P154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"Q154*$F$107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$R$154*B107*'Economic analysis for each pig'!$J$65","v":0},{"$f":"$R$154*C107*'Economic analysis for each pig'!$J$65","v":69.276955491761569},{"$f":"$R$154*D107*'Economic analysis for each pig'!$J$65","v":78.513882890663112},{"$f":"$R$154*E107*'Economic analysis for each pig'!$J$65","v":87.750810289564654},{"$f":"$R$154*F107*'Economic analysis for each pig'!$J$65","v":73.895419191212341},null,{"$f":"$S$154*B107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*C107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*D107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*E107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}},{"$f":"$S$154*F107*'Economic analysis for each pig'!$J$65","v":{"$error":"#NAME?"}}]
["Water saved on H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$34,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$34,0)","v":0},null,{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$34,0)","v":{"$error":"#NAME?"}}]
["Water saved on PCV2-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*D148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*E148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*F148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*G148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*H148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*I148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*J148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*K148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*L148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*M148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*N148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*O148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*P148)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*Q148)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*R148)","v":31.607913280673571},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$115*($CL$114-$CL$119)*S148)","v":{"$error":"#NAME?"}}]
["Water saved on PMWS-S from unfinished batches",{"$f":"($C$479*C147)+($D$479*C147)+($E$479*C147)+($F$479*C147)+($G$479*C147)+($H$479*C147)+(I479*C147)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$479*D147)+($D$479*D147)+($E$479*D147)+($F$479*D147)+($G$479*D147)+($H$479*D147)+($I$479*D147)","v":{"$error":"#NAME?"}},{"$f":"($C$479*E147)+($D$479*E147)+($E$479*E147)+($F$479*E147)+($G$479*E147)+($H$479*E147)+($I$479*E147)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$479*R147)+($D$479*R147)+($E$479*R147)+($F$479*R147)+($G$479*R147)+($H$479*R147)+(I479*R147)","v":9.8128170860668327},{"$nulls":5},{"$f":"($C$479*S147)+($D$479*S147)+($E$479*S147)+($F$479*S147)+($G$479*S147)+($H$479*S147)+(I479*S147)","v":{"$error":"#NAME?"}}]
["Water saved on H-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$429*C145)+($K$429*C145)+($L$429*C145)+($M$429*C145)+($N$429*C145)+($O$429*C145)+($P$429*C145)+($Q$429*C145),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$429*D145)+($K$429*D145)+($L$429*D145)+($M$429*D145)+($N$429*D145)+($O$429*D145)+($P$429*D145)+($Q$429*D145),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$429*R145)+($K$429*R145)+($L$429*R145)+($M$429*R145)+($N$429*R145)+($O$429*R145)+($P$429*R145)+($Q$429*R145),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$429*S145)+($K$429*S145)+($L$429*S145)+($M$429*S145)+($N$429*S145)+($O$429*S145)+($P$429*S145)+($Q$429*S145),0)","v":0}]
["Water saved on PCV2-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$504*C148)+($K$504*C148)+($L$504*C148)+($M$504*C148)+($N$504*C148)+($O$504*C148)+($P$504*C148)+($Q$504*C148),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$504*D148)+($K$504*D148)+($L$504*D148)+($M$504*D148)+($N$504*D148)+($O$504*D148)+($P$504*D148)+($Q$504*D148),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$504*R148)+($K$504*R148)+($L$504*R148)+($M$504*R148)+($N$504*R148)+($O$504*R148)+($P$504*R148)+($Q$504*R148),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$504*S148)+($K$504*S148)+($L$504*S148)+($M$504*S148)+($N$504*S148)+($O$504*S148)+($P$504*S148)+($Q$504*S148),0)","v":0}]
["Water saved on PCV2-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$526*C149)+($K$526*C149)+($L$526*C149)+($M$526*C149)+($N$526*C149)+($O$526*C149)+($P$526*C149)+($Q$526*C149),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$526*D149)+($K$526*D149)+($L$526*D149)+($M$526*D149)+($N$526*D149)+($O$526*D149)+($P$526*D149)+($Q$526*D149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$526*R149)+($K$526*R149)+($L$526*R149)+($M$526*R149)+($N$526*R149)+($O$526*R149)+($P$526*R149)+($Q$526*R149),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$526*S149)+($K$526*S149)+($L$526*S149)+($M$526*S149)+($N$526*S149)+($O$526*S149)+($P$526*S149)+($Q$526*S149),0)","v":0}]
["S&B saved on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$116","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$116","v":56.630844627873465},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$116","v":64.181623911589924},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$116","v":71.732403195306389},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$116","v":60.406234269731698},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$116","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-D missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*C146)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*D146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*E146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*F146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*G146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*H146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*I146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*J146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*K146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*L146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*M146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*N146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*O146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*P146)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*Q146)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*R146)","v":19.859484103566846},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$66*($CL$114-$CL$119)*S146)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*C149)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*D149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*E149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*F149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*G149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*H149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*I149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*J149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*K149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*L149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*M149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*N149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*O149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*P149)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*Q149)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*R149)","v":246.54047790791822},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$140*($CL$114-$CL$119)*S149)","v":{"$error":"#NAME?"}}]
["S&B saved on PCV2-D from unfinished batches",{"$f":"($C$505*C148)+($D$505*C148)+($E$505*C148)+($F$505*C148)+($G$505*C148)+($H$505*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$505*D148)+($D$505*D148)+($E$505*D148)+($F$505*D148)+($G$505*D148)+($H$505*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$505*E148)+($D$505*E148)+($E$505*E148)+($F$505*E148)+($G$505*E148)+($H$505*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$505*R148)+($D$505*R148)+($E$505*R148)+($F$505*R148)+($G$505*R148)+($H$505*R148)","v":0.69215476767400896},{"$nulls":5},{"$f":"($C$505*S148)+($D$505*S148)+($E$505*S148)+($F$505*S148)+($G$505*S148)+($H$505*S148)","v":{"$error":"#NAME?"}}]
["S&B saved on PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$480*C147)+($K$480*C147)+($L$480*C147)+($M$480*C147)+($N$480*C147)+($O$480*C147)+($P$480*C147)+($Q$480*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$480*D147)+($K$480*D147)+($L$480*D147)+($M$480*D147)+($N$480*D147)+($O$480*D147)+($P$480*D147)+($Q$480*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$480*R147)+($K$480*R147)+($L$480*R147)+($M$480*R147)+($N$480*R147)+($O$480*R147)+($P$480*R147)+($Q$480*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$480*S147)+($K$480*S147)+($L$480*S147)+($M$480*S147)+($N$480*S147)+($O$480*S147)+($P$480*S147)+($Q$480*S147),0)","v":0}]
["Transport saved on PMWS-S",{"$f":"$C$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$C$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$B$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$C$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$D$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$E$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"D155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"E155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"F155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"G155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"H155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"I155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"J155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"K155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"L155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"M155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"N155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"O155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"P155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"Q155*$F$107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$R$155*B107*'Economic analysis for each pig'!$J$94","v":0},{"$f":"$R$155*C107*'Economic analysis for each pig'!$J$94","v":194.1007947823617},{"$f":"$R$155*D107*'Economic analysis for each pig'!$J$94","v":219.98090075334324},{"$f":"$R$155*E107*'Economic analysis for each pig'!$J$94","v":245.86100672432482},{"$f":"$R$155*F107*'Economic analysis for each pig'!$J$94","v":207.04084776785248},null,{"$f":"$S$155*B107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*C107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*D107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*E107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}},{"$f":"$S$155*F107*'Economic analysis for each pig'!$J$94","v":{"$error":"#NAME?"}}]
["Transport saved on H-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*C145)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*D145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*E145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*F145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*G145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*H145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*I145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*J145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*K145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*L145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*M145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*N145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*O145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*P145)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*Q145)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*R145)","v":2589.2804413466201},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$B$32*($CL$114-$CL$119)*S145)","v":{"$error":"#NAME?"}}]
["Transport saved on PMWS-S missed to produced on gap period",{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*C147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*D147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*E147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*F147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*G147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*H147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*I147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*J147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*K147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*L147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*M147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*N147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*O147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*P147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,'Economic analysis for each pig'!$J$94*Q147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*R147*($CL$114-$CL$119))","v":77.640317912944681},{"$nulls":5},{"$f":"IF(B66=3,0,'Economic analysis for each pig'!$J$94*S147*($CL$114-$CL$119))","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal on PCV2-D",{"$f":"$C$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$C$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"D156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$B$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$C$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$D$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$E$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"D156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"E156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"F156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"G156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"H156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"I156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"J156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"K156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"L156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"M156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"N156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"O156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"P156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"Q156*$F$107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$R$156*B107*'Economic analysis for each pig'!$J$117","v":0},{"$f":"$R$156*C107*'Economic analysis for each pig'!$J$117","v":1843.7949413726246},{"$f":"$R$156*D107*'Economic analysis for each pig'!$J$117","v":2089.6342668889747},{"$f":"$R$156*E107*'Economic analysis for each pig'!$J$117","v":2335.4735924053243},{"$f":"$R$156*F107*'Economic analysis for each pig'!$J$117","v":1966.7146041307997},null,{"$f":"$S$156*B107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*C107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*D107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*E107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}},{"$f":"$S$156*F107*'Economic analysis for each pig'!$J$117","v":{"$error":"#NAME?"}}]
["Cost saved on carcass disposal of PCV2-D on gap period",{"$f":"IF(B66=3,0,C148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"IF($B$66=3,0,D148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,E148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,F148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,G148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,H148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,I148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,J148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,K148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,L148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,M148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,N148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,O148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,P148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$f":"IF($B$66=3,0,Q148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}},{"$nulls":56},{"$f":"IF(B66=3,0,R148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":737.51797654904988},{"$nulls":5},{"$f":"IF(B66=3,0,S148*($CL$114-$CL$119)*'Economic analysis for each pig'!$J$117)","v":{"$error":"#NAME?"}}]
["Cost saved on carcass dispossal of PMWS-D from unfinished batches not sold",{"$f":"IF($B$66=3,($J$453*C146)+($K$453*C146)+($L$453*C146)+($M$453*C146)+($N$453*C146)+($O$453*C146)+($P$453*C146)+($Q$453*C146),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$453*D146)+($K$453*D146)+($L$453*D146)+($M$453*D146)+($N$453*D146)+($O$453*D146)+($P$453*D146)+($Q$453*D146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$453*R146)+($K$453*R146)+($L$453*R146)+($M$453*R146)+($N$453*R146)+($O$453*R146)+($P$453*R146)+($Q$453*R146),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$453*S146)+($K$453*S146)+($L$453*S146)+($M$453*S146)+($N$453*S146)+($O$453*S146)+($P$453*S146)+($Q$453*S146),0)","v":0}]
["Cost saved on Miscellaneous of PMWS-S from unfinished batches not sold",{"$f":"IF($B$66=3,($J$481*C147+$K$481*C147+$L$481*C147+$M$481*C147+$N$481*C147+$O$481*C147+$P$481*C147+$Q$481*C147),0)","v":0},{"$nulls":4},0,{"$f":"IF($B$66=3,($J$481*D147+$K$481*D147+$L$481*D147+$M$481*D147+$N$481*D147+$O$481*D147+$P$481*D147+$Q$481*D147),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":56},{"$f":"IF($B$66=3,($J$481*R147+$K$481*R147+$L$481*R147+$M$481*R147+$N$481*R147+$O$481*R147+$P$481*R147+$Q$481*R147),0)","v":0},{"$nulls":5},{"$f":"IF($B$66=3,($J$481*S147+$K$481*S147+$L$481*S147+$M$481*S147+$N$481*S147+$O$481*S147+$P$481*S147+$Q$481*S147),0)","v":0}]
["Cost saved on Miscellaneous of H-S missed to produced on new batches",{"$f":"IF($C$153>0,$C$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($C$153>0,$C$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"IF(D153>0,D153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$B$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$C$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$D$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$E$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(D153>0,D153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(E153>0,E153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(F153>0,F153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(G153>0,G153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(H153>0,H153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(I153>0,I153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(J153>0,J153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(K153>0,K153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(L153>0,L153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(M153>0,M153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(N153>0,N153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(O153>0,O153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(P153>0,P153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF(Q153>0,Q153*$F$107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($R$153>0,$R$153*B107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*C107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*D107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*E107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*F107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($R$153>0,$R$153*G107*'Economic analysis for each pig'!$B$36,0)","v":0},{"$f":"IF($S$153>0,$S$153*B107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*C107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*D107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*E107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}},{"$f":"IF($S$153>0,$S$153*F107*'Economic analysis for each pig'!$B$36,0)","v":{"$error":"#NAME?"}}]
["Correction on electric, water and S&B cost saved from weaners sold",{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$B$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$C$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$D$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$E$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*$F$108*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0},null,{"$f":"($B$547+$B$548+$B$549)*$B$29*B108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*C108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*D108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*E108*-1","v":0},{"$f":"($B$547+$B$548+$B$549)*$B$29*F108*-1","v":0}]
["Cost saved on feed, Elc, wat, Stra&Bed of breeding boars",{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},0,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},null,{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0},{"$f":"$B$48*('Control measure entry'!$B$146+'Control measure entry'!$B$147+'Control measure entry'!$B$148+'Control measure entry'!$B$149)","v":0}]
["New revenue",{"$nulls":5},0]
["Carcass sold of PCV2-D ahead of dead",{"$f":"($C$488*C148)+($D$488*C148)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$error":"#NAME?"},{"$f":"($C$488*D148)+($D$488*D148)","v":{"$error":"#NAME?"}},{"$f":"($C$488*E148)+($D$488*E148)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$nulls":56},{"$f":"($C$488*R148)+($D$488*R148)","v":776.58186995753033},{"$nulls":5},{"$f":"($C$488*S148)+($D$488*S148)","v":{"$error":"#NAME?"}}]
["Total ",{"$f":"SUM(B166:B349)","v":{"$error":"#NAME?"}},{"$f":"SUM(C166:C349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(B351:F351)","v":{"$error":"#NAME?"}},{"$f":"SUM(H166:H349)","v":{"$error":"#NAME?"}},{"$f":"SUM(I166:I349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(BU166:BU349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-47683.665674683813,14169.281032415201,16465.726183232073,18402.870440082919,15377.387090151309,{"$f":"SUM(BZ351:CD351)","v":16731.599071197692},{"$f":"SUM(CF166:CF349)","v":{"$error":"#NAME?"}},{"$f":"SUM(CG166:CG349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(CF351:CJ351)","v":{"$error":"#NAME?"}}]
["Sum of benefits",{"$f":"SUM(B212:B348)/(1+'3-weekly batch model'!$B$19)^B164","v":{"$error":"#NAME?"}},{"$f":"SUM(C212:C348)/(1+'3-weekly batch model'!$B$19)^C164","v":{"$error":"#NAME?"}},{"$f":"SUM(D212:D348)/(1+'3-weekly batch model'!$B$19)^D164","v":{"$error":"#NAME?"}},{"$f":"SUM(E212:E348)/(1+'3-weekly batch model'!$B$19)^E164","v":{"$error":"#NAME?"}},{"$f":"SUM(F212:F348)/(1+'3-weekly batch model'!$B$19)^F164","v":{"$error":"#NAME?"}},{"$f":"SUM(B354:F354)","v":{"$error":"#NAME?"}},{"$f":"SUM(H212:H348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(I212:I348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(J212:J348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(K212:K348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(L212:L348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(M212:M348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(N212:N348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(O212:O348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(P212:P348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(Q212:Q348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(R212:R348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(S212:S348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(T212:T348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(U212:U348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(V212:V348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(W212:W348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(X212:X348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Y212:Y348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(Z212:Z348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AA212:AA348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AB212:AB348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AC212:AC348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AD212:AD348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AE212:AE348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AF212:AF348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AG212:AG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AH212:AH348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AI212:AI348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(AJ212:AJ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AK212:AK348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AL212:AL348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AM212:AM348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AN212:AN348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AO212:AO348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AP212:AP348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AQ212:AQ348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AR212:AR348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AS212:AS348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AT212:AT348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AU212:AU348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AV212:AV348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AW212:AW348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(AX212:AX348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AY212:AY348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(AZ212:AZ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BA212:BA348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BB212:BB348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BC212:BC348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BD212:BD348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BE212:BE348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BF212:BF348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BG212:BG348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BH212:BH348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BI212:BI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BJ212:BJ348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BK212:BK348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(BL212:BL348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BM212:BM348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BN212:BN348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BO212:BO348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BP212:BP348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BQ212:BQ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BR212:BR348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BS212:BS348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BT212:BT348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BU212:BU348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BV212:BV348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BW212:BW348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BX212:BX348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BY212:BY348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$f":"SUM(BZ212:BZ348)/(1+'3-weekly batch model'!$B$19)^1","v":175489.71956705613},{"$f":"SUM(CA212:CA348)/(1+'3-weekly batch model'!$B$19)^2","v":159554.93628893574},{"$f":"SUM(CB212:CB348)/(1+'3-weekly batch model'!$B$19)^3","v":173842.77547802243},{"$f":"SUM(CC212:CC348)/(1+'3-weekly batch model'!$B$19)^4","v":187724.50889925697},{"$f":"SUM(CD212:CD348)/(1+'3-weekly batch model'!$B$19)^5","v":152977.15670469537},849589.09693796653,{"$f":"SUM(CF212:CF348)/(1+'3-weekly batch model'!$B$19)^1","v":{"$error":"#NAME?"}},{"$f":"SUM(CG212:CG348)/(1+'3-weekly batch model'!$B$19)^2","v":{"$error":"#NAME?"}},{"$f":"SUM(CH212:CH348)/(1+'3-weekly batch model'!$B$19)^3","v":{"$error":"#NAME?"}},{"$f":"SUM(CI212:CI348)/(1+'3-weekly batch model'!$B$19)^4","v":{"$error":"#NAME?"}},{"$f":"SUM(CJ212:CJ348)/(1+'3-weekly batch model'!$B$19)^5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["Graph",3,{"$f":"B362+0.5","v":3.5},{"$f":"C362+0.5","v":4},4.5,5,5.5,6,{"$f":"H362+0.5","v":6.5},7,7.5,8,{"$f":"L362+0.5","v":8.5},9,9.5,10,5.46,7.52]
["NPV with IR",{"$f":"G352","v":{"$error":"#NAME?"}},{"$f":"H352+V352+AJ352+AX352+BL352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"CE352","v":10991.528238497698},{"$f":"CK352","v":{"$error":"#NAME?"}}]
["Cost with IR",{"$f":"G353","v":{"$error":"#NAME?"}},{"$f":"H353+V353+AJ353+AX353+BL353","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},-838597.56869946909,{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
["Graph (to be done)",3,{"$f":"B387+0.5","v":3.5},4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10]
["Year 3",{"$f":"D352","v":{"$error":"#NAME?"}},{"$f":"AJ352","v":{"$error":"#NAME?"}},{"$f":"AK352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Year 4",{"$f":"E352","v":{"$error":"#NAME?"}},{"$f":"AX352","v":{"$error":"#NAME?"}},{"$f":"AY352","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Investment",{"$f":"(SUM(B14:B166)-B347)*-1","v":{"$error":"#NAME?"}},{"$f":"(SUM(H166:H183)-H347)*-1","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
["Kg",null,{"$f":"G85","v":41.175000000000004},{"$f":"G86","v":55.35},{"$f":"G87","v":69.525000000000006},{"$f":"G88","v":83.7},{"$f":"G89","v":102.6},{"$f":"G90","v":102.6},null,{"$f":"D93","v":24.975000000000001},{"$f":"D92","v":10.8},0,0,0,0,0,0,{"$f":"'Control measure entry'!$B$49","v":66.69},{"$f":"'Control measure entry'!$B$70","v":45.144000000000005},{"$f":"'Control measure entry'!$B$90","v":34.371000000000002}]
["Revenue",null,{"$f":"C405*0.76*'Economic analysis for each pig'!$B$44","v":43.49727},{"$f":"D405*0.76*'Economic analysis for each pig'!$B$44","v":58.471739999999997},{"$f":"E405*0.76*'Economic analysis for each pig'!$B$44","v":73.446210000000008},{"$f":"F405*0.76*'Economic analysis for each pig'!$B$44","v":88.42067999999999},{"$f":"G405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},{"$f":"H405*0.76*'Economic analysis for each pig'!$B$44","v":108.38663999999999},null,0,0,0,0,0,0,0,0]
["Vet cost",null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*C404","v":0.65449999999999997},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*D404","v":0.93500000000000005},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*E404","v":1.2155},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*F404","v":1.496},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*G404","v":1.87},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*H404","v":1.87},null,{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*C404","v":0.21000000000000002},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*D404","v":0.3},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*E404","v":0.39},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*F404","v":0.48000000000000004},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*G404","v":0.6},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*H404","v":0.6},null,{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*J404","v":0.10714285714285715},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*K404","v":1.7142857142857144E-2},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Straw/bedding",null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*C404","v":0.15049999999999999},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*D404","v":0.215},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*E404","v":0.27949999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*F404","v":0.34399999999999997},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*G404","v":0.43},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*H404","v":0.43},null,{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Other fix cost",null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},null,{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68},{"$f":"'Economic analysis for each pig'!$B$42","v":2.68}]
["Total cost",null,{"$f":"SUM(C411:C422)","v":49.121058907242038},58.361946532242044,67.602834157242029,76.843721782242042,89.164905282242046,89.164905282242046,null,{"$f":"SUM(J411:J422)","v":42.220044478670616},{"$f":"SUM(K411:K422)","v":32.979156853670609},{"$f":"SUM(L411:L422)","v":27.234438204108592},19.894700489943752,18.554962775778904,17.21522506161406,15.875487347449212,14.535749633284366]
["Transport saved",null,0,0,0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},{"$f":"'Economic analysis for each pig'!$B$32","v":2.34},0,0,0]
["Miscelaneous saved",null,{"$f":"C417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"D417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"E417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"F417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"G417-'Economic analysis for each pig'!$B$36","v":0},{"$f":"H417-'Economic analysis for each pig'!$B$36","v":0},null,{"$f":"'Economic analysis for each pig'!$B$36-J417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-K417","v":0},{"$f":"'Economic analysis for each pig'!$B$36-L417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-M417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-N417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-O417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-P417","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36-Q417","v":2.9},0,0,0]
[]
[]
[]
[]
["Cost of carcass disposal",null,{"$f":"IF(C404<60,'Economic analysis for each pig'!$B$68,0)","v":6},{"$f":"IF(D404<60,'Economic analysis for each pig'!$B$68,0)","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Straw/bedding",null,{"$f":"IF(C404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*C404,0)","v":0.15049999999999999},{"$f":"IF(D404<60,('Economic analysis for each pig'!$B$67/'Economic analysis for each pig'!$B$56)*D404,0)","v":0},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*J404","v":7.6785714285714277E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*K404","v":1.2285714285714285E-2},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$64-C444)","v":0.93936333333333355},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$64-D444))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$64-J444","v":4.7898714285714297},{"$f":"'Economic analysis for each pig'!$B$64-K444","v":5.0703714285714296},{"$f":"'Economic analysis for each pig'!$B$64-L444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-M444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-N444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-O444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-P444","v":5.123800000000001},{"$f":"'Economic analysis for each pig'!$B$64-Q444","v":5.123800000000001}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$66-C447)","v":4.7142857142857153E-2},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$66-D447))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$66-J447","v":0.15000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-K447","v":0.24000000000000002},{"$f":"'Economic analysis for each pig'!$B$66-L447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-M447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-N447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-O447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-P447","v":0.25714285714285717},{"$f":"'Economic analysis for each pig'!$B$66-Q447","v":0.25714285714285717}]
["Total net cost",null,{"$f":"C451+C452+C453+C454+C455+C456+C457","v":8.2684148930952404},0,0,0,0,0]
["Revnue forgone",null,{"$f":"IF($B$65=0,0,IF(C404>60,'Economic analysis for each pig'!$J$84-C462,'Economic analysis for each pig'!J84))","v":101.56373999999998},{"$f":"IF($B$65=0,0,IF(D404>60,'Economic analysis for each pig'!$J$84-D462,'Economic analysis for each pig'!J84))","v":58.265513999999975},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-E462)","v":46.478774699999974},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-F462)","v":34.69203539999998},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$84-G462))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$84-H462))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$84-I462)","v":22.905296099999973},{"$f":"'Economic analysis for each pig'!$J$84-J462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-K462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-L462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-M462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-N462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-O462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-P462","v":101.56373999999998},{"$f":"'Economic analysis for each pig'!$J$84-Q462","v":101.56373999999998}]
["Vet cost",null,{"$f":"IF(C404<60,C444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(C404-'Epidemiological Model flow'!$B$36))","v":4.1844366666666675},{"$f":"IF(D404<60,D444,'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(D404-'Epidemiological Model flow'!$B$36))","v":5.2573714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(E404-'Epidemiological Model flow'!$B$36)","v":5.5378714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(F404-'Epidemiological Model flow'!$B$36)","v":5.8183714285714299},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(G404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(H404-'Epidemiological Model flow'!$B$36)","v":6.1923714285714295},{"$f":"'Economic analysis for each pig'!$B$64+('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*(I404-'Epidemiological Model flow'!$B$36)","v":6.0988714285714298},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Transport cost",null,{"$f":"IF(C404<60,C445,C413)","v":6},{"$f":"IF(D404<60,D445,D413)","v":2.34},{"$f":"E413","v":2.34},{"$f":"F413","v":2.34},2.34,2.34,2.39,{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},{"$f":"'Economic analysis for each pig'!$J$67","v":6},0,0,0,0,0]
["Miscellaneous",null,{"$f":"IF(C404<60,0,'Economic analysis for each pig'!$B$36)","v":0},{"$f":"IF(D404<60,0,'Economic analysis for each pig'!$B$36)","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},{"$f":"'Economic analysis for each pig'!$B$36","v":2.9},0,0,{"$f":"L417","v":0},0,0,0,0,0]
["extra transport cost",null,{"$f":"IF($B$65=0,0,C467-'Economic analysis for each pig'!$B$32)","v":3.66},{"$f":"IF($B$65=0,0,D467-'Economic analysis for each pig'!$B$32)","v":0},0,0,0,0,0]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-C466)","v":2.4595334013605443},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-D466)","v":1.3865986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-E466)","v":1.1060986394557819},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-F466)","v":0.82559863945578194},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$89-G466))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$89-H466))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$89-I466)","v":0.54509863945578196},{"$f":"'Economic analysis for each pig'!$J$89-J466","v":6.3100414965986404},{"$f":"'Economic analysis for each pig'!$J$89-K466","v":6.5905414965986404},{"$f":"'Economic analysis for each pig'!$J$89-L466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-M466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-N466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-O466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-P466","v":6.6439700680272118},{"$f":"'Economic analysis for each pig'!$J$89-Q466","v":6.6439700680272118}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-C471)","v":0.38334353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-D471)","v":0.31884353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-E471)","v":0.25434353741496596},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-F471)","v":0.18984353741496596},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$J$93-G471))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$J$93-H471))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$93-I471)","v":0.12534353741496596},{"$f":"'Economic analysis for each pig'!$J$93-J471","v":0.45705782312925164},{"$f":"'Economic analysis for each pig'!$J$93-K471","v":0.5215578231292517},{"$f":"'Economic analysis for each pig'!$J$93-L471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-M471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-N471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-O471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-P471","v":0.53384353741496593},{"$f":"'Economic analysis for each pig'!$J$93-Q471","v":0.53384353741496593}]
["Total net cost",null,{"$f":"C483-C474-C463","v":-63.598885356442693},-24.069024088083211,-19.200015086778301,-14.331006085473394,0,0,-9.4619970841684786]
["Revenue",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,((('Epidemiological Model flow'!$B$30*C404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":37.906801199999997},{"$f":"IF($B$65=0,0,IF(D404>60,0,((('Epidemiological Model flow'!$B$30*D404)+'Epidemiological Model flow'!$B$26)*0.76*(1-'Economic analysis for each pig'!$B$146)*'Economic analysis for each pig'!$B$44)))","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0]
["Feed cost",null,{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*C404)","v":14.384370696955212},{"$f":"(('Economic analysis for each pig'!$B$111/'Economic analysis for each pig'!$B$107)*D404)","v":20.549100995650306},{"$nulls":5},{"$f":"J465","v":17.291889702408234},{"$f":"K465","v":10.430002077408233},8.0384262849890717,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},{"$nulls":5},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*J404","v":0.33392857142857141},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*K404","v":5.3428571428571429E-2},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*L404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*M404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*N404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*O404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*P404","v":0},{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*Q404","v":0}]
["Water",null,0.21000000000000002,0.3,{"$nulls":5},{"$f":"J415","v":0.10714285714285715},1.7142857142857144E-2,0,0,0,0,0,0]
["Feed saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$111-C491))","v":3.2291444421736202},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$111-D491))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$J$111-J491","v":0.3216254367205984},{"$f":"'Economic analysis for each pig'!$J$111-K491","v":7.1835130617205998},{"$f":"'Economic analysis for each pig'!$J$111-L491","v":9.5750888541397607},{"$f":"'Economic analysis for each pig'!$J$111-M491","v":10.914826568304605},{"$f":"'Economic analysis for each pig'!$J$111-N491","v":12.254564282469453},{"$f":"'Economic analysis for each pig'!$J$111-O491","v":13.594301996634297},{"$f":"'Economic analysis for each pig'!$J$111-P491","v":14.934039710799142},{"$f":"'Economic analysis for each pig'!$J$111-Q491","v":16.273777424963988}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$B$113-C494))","v":0.16657142857142859},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$B$113-D494))","v":0},0,0,0,0,null,{"$f":"'Economic analysis for each pig'!$B$113-J494","v":0.53},{"$f":"'Economic analysis for each pig'!$B$113-K494","v":0.84799999999999998},{"$f":"'Economic analysis for each pig'!$B$113-L494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-M494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-N494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-O494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-P494","v":0.90857142857142859},{"$f":"'Economic analysis for each pig'!$B$113-Q494","v":0.90857142857142859}]
["Carcass disposal cost saved",null,{"$f":"IF($B$65=0,0,IF(C404>60,0,'Economic analysis for each pig'!$J$117))","v":6},{"$f":"IF($B$65=0,0,IF(D404>60,0,'Economic analysis for each pig'!$J$117))","v":0},{"$nulls":5},{"$f":"'Economic analysis for each pig'!$J$117-J493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-K493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-L493","v":0},{"$f":"'Economic analysis for each pig'!$J$117-M493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-N493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-O493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-P493","v":6},{"$f":"'Economic analysis for each pig'!$J$117-Q493","v":6}]
[]
["Revenue forgone",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-C512)","v":70.479838799999982},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-D512)","v":57.901283999999983},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-E512)","v":45.322729199999976},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-F512)","v":32.744174399999991},{"$f":"IF($B$65=0,0,IF(B66=2,0,'Economic analysis for each pig'!$J$132-G512))","v":0},{"$f":"IF($B$65=0,0,IF(B66>1,0,'Economic analysis for each pig'!$J$132-H512))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$J$132-I512)","v":20.165619599999999},{"$f":"'Economic analysis for each pig'!$J$132-J512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-K512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-L512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-M512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-N512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-O512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-P512","v":108.38663999999999},{"$f":"'Economic analysis for each pig'!$J$132-Q512","v":108.38663999999999}]
["Vet cost",null,{"$f":"C412","v":0.65449999999999997},{"$f":"D412","v":0.93500000000000005},1.2155,1.496,1.87,1.87,{"$f":"('Economic analysis for each pig'!B31/'Economic analysis for each pig'!B20)*I404","v":1.7765},0.33392857142857141,5.3428571428571429E-2,0,0,0,0,0,0]
["Electricity",null,{"$f":"C414","v":0.74199999999999999},1.06,1.3780000000000001,1.6960000000000002,2.12,2.12,{"$f":"('Economic analysis for each pig'!B33/'Economic analysis for each pig'!B20)*I404","v":2.0140000000000002},0.37857142857142861,6.0571428571428575E-2,0,0,0,0,0,0]
["Total cost",null,{"$f":"SUM(C515:C520)","v":18.481370696955214},{"$f":"SUM(D515:D520)","v":25.399100995650304},32.316831294345391,39.234561593040482,48.458201991300605,48.458201991300605,46.15229189173558,{"$f":"J498","v":24.18831827383681},16.573430648836805,14.038426284989072,6.6986885708242268,5.3589508566593809,4.0192131424945359,2.6794754283296904,1.3397377141648452]
[]
["Feed saved",null,{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-C515)","v":34.542060245069308},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-D515)","v":28.377329946374218},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-E515)","v":22.212599647679127},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-F515)","v":16.047869348984037},{"$f":"IF($B$65=0,0,IF($B$66=2,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-G515))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-H515))","v":0},{"$f":"IF($B$65=0,0,('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-I515)","v":9.8831390502889462},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-J515","v":31.63454123961629},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-K515","v":38.496428864616291},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-L515","v":40.888004657035452},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-M515","v":42.2277423712003},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-N515","v":43.56748008536514},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-O515","v":44.907217799529988},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-P515","v":46.246955513694836},{"$f":"('Economic analysis for each pig'!$B$139+'Economic analysis for each pig'!$B$26)-Q515","v":47.586693227859676}]
["Vet saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-C516)","v":1.5716904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-D516)","v":1.2911904761904762},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-E516)","v":1.0106904761904763},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-F516)","v":0.73019047619047628},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-G516))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-H516))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-I516)","v":0.44969047619047631},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-J516","v":1.8922619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-K516","v":2.1727619047619049},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-L516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-M516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-N516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-O516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-P516","v":2.2261904761904763},{"$f":"'Economic analysis for each pig'!$B$140+'Economic analysis for each pig'!$B$31-Q516","v":2.2261904761904763}]
["Electricity saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-C518)","v":1.7818095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-D518)","v":1.4638095238095237},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-E518)","v":1.1458095238095236},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-F518)","v":0.82780952380952355},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-G518))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-H518))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-I518)","v":0.50980952380952349},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-J518","v":2.1452380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-K518","v":2.4632380952380952},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-L518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-M518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-N518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-O518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-P518","v":2.5238095238095237},{"$f":"'Economic analysis for each pig'!$B$33+'Economic analysis for each pig'!$B$141-Q518","v":2.5238095238095237}]
["Water saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-C519)","v":0.50428571428571423},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-D519)","v":0.4142857142857142},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-E519)","v":0.32428571428571418},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-F519)","v":0.23428571428571415},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-G519))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-H519))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-I519)","v":0.14428571428571413},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-J519","v":0.60714285714285698},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-K519","v":0.69714285714285706},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-L519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-M519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-N519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-O519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-P519","v":0.71428571428571419},{"$f":"'Economic analysis for each pig'!$B$142+'Economic analysis for each pig'!$B$34-Q519","v":0.71428571428571419}]
["Straw saved",null,{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-C520)","v":0.3614047619047619},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-D520)","v":0.29690476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-E520)","v":0.23240476190476189},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-F520)","v":0.16790476190476189},{"$f":"IF($B$65=0,0,IF($B$66=2,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-G520))","v":0},{"$f":"IF($B$65=0,0,IF($B$66>1,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-H520))","v":0},{"$f":"IF($B$65=0,0,'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-I520)","v":0.10340476190476189},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-J520","v":0.43511904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-K520","v":0.49961904761904757},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-L520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-M520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-N520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-O520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-P520","v":0.51190476190476186},{"$f":"'Economic analysis for each pig'!$B$143+'Economic analysis for each pig'!$B$35-Q520","v":0.51190476190476186}]
["Miscellaneous saved",{"$nulls":8},{"$f":"J481","v":2.9},{"$f":"K481","v":2.9},2.9,2.9,2.9,2.9,2.9,2.9]
["Transport saved",{"$nulls":8},{"$f":"C517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"D517","v":2.34},{"$f":"E517","v":2.34},{"$f":"F517","v":2.34},{"$f":"G517","v":2.34},{"$f":"H517","v":2.34}]
["Total cost saved",null,{"$f":"SUM(C523:C527)","v":38.761250721259785},{"$f":"SUM(D523:D527)","v":31.843520422564694},24.925790123869604,18.008059825174513,0,0,11.090329526479422,36.714303144378185,44.329190769378201,46.864195133225927,48.203932847390774,49.543670561555615,50.883408275720463,52.22314598988531,53.562883704050151]
[]
["Total net cost",null,{"$f":"C523+C524+C525+C526+C527+C530-C513","v":7.0426626425195877},{"$f":"D523+D524+D525+D526+D527+D530-D513","v":5.7857568451294057},4.5288510477392308,3.2719452503490345,0,0,2.0150394529588453]
[]
[]
["Weaners (21 days)"]
["days in feed",{"$f":"'Control measure entry'!$B$13","v":0}]
["Weight sold",{"$f":"'Epidemiological Model flow'!$B$26+('Epidemiological Model flow'!$B$28*B536)","v":8.1}]
["Liveweight price/kg",{"$f":"'Economic analysis for each pig'!$B$44","v":1.39}]
[]
["Revenue",{"$f":"B537*B538","v":11.258999999999999}]
["Revenue forgone"]
[]
["Sow feed cost",{"$f":"'Economic analysis for each pig'!$B$12","v":9.1229758631225177}]
["Feed cost",{"$f":"B536*'Economic analysis for each pig'!$B$24*('Economic analysis for each pig'!$B$22/1000)","v":0}]
["Vet cost",{"$f":"('Economic analysis for each pig'!$B$31/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Transport cost",{"$f":"'Economic analysis for each pig'!$B$32","v":2.34}]
["Electricity",{"$f":"('Economic analysis for each pig'!$B$33/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Water",{"$f":"('Economic analysis for each pig'!$B$34/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Straw/bedding",{"$f":"('Economic analysis for each pig'!$B$35/'Economic analysis for each pig'!$B$20)*B536","v":0}]
["Total cost",{"$f":"SUM(B543:B549)","v":11.462975863122518}]
["net",{"$f":"B540-B550-'Economic analysis for each pig'!$B$39-'Economic analysis for each pig'!$B$40-'Economic analysis for each pig'!$B$41-'Economic analysis for each pig'!$B$42","v":-20.703975863122519}]